FAUSKE REVISJON AS

8200 FAUSKE

Finances

Share Ownership

Return on Equity

97,19 %

Current Ratio

2,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 334 000	7 570 000	6 837 000	7 154 000
Net Income	2 248 000	1 973 000	1 623 000	1 599 000
Total Assets	4 374 000	3 938 000	3 329 000	3 512 000
Total Equity	2 313 000	2 042 000	1 687 000	1 656 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 334 000	7 570 000	6 837 000	7 154 000
Expenditure	5 449 000	5 030 000	4 754 000	5 093 000
Operating Profit	2 885 000	2 540 000	2 083 000	2 061 000
Financial Income	1 000	1 000	10 000	4 000
Financial Costs	5 000	12 000	11 000	13 000
Financial Balance	−4 000	−11 000	−1 000	−9 000
Earnings Before Tax	2 882 000	2 529 000	2 081 000	2 052 000
Tax	634 000	556 000	458 000	453 000
Net Income	2 248 000	1 973 000	1 623 000	1 599 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	37 000	7 000	14 000
Total Current Assets	4 349 000	3 901 000	3 323 000	3 499 000
Total Assets	4 374 000	3 938 000	3 329 000	3 512 000
Total Retained Equity	2 211 000	1 940 000	1 585 000	1 554 000
Total Equity	2 313 000	2 042 000	1 687 000	1 656 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 061 000	1 896 000	1 642 000	1 856 000
Total Equity and Debt	4 374 000	3 938 000	3 329 000	3 512 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 334 000	7 570 000	6 837 000	7 153 000
Other Income	0	0	0	1 000
Revenue	8 334 000	7 570 000	6 837 000	7 154 000
Cost of Goods Sold	10 000	0	0	8 000
Salary Costs	4 313 000	3 987 000	3 684 000	3 956 000
Depreciation	12 000	3 000	0	20 000
Impairment	0	0	0	0
Expenditure	5 449 000	5 030 000	4 754 000	5 093 000
Operating Profit	2 885 000	2 540 000	2 083 000	2 061 000
Financial Income	1 000	1 000	10 000	4 000
Financial Costs	5 000	12 000	11 000	13 000
Financial Balance	−4 000	−11 000	−1 000	−9 000
Dividends	0	0	0	0
Net Income	2 248 000	1 973 000	1 623 000	1 599 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	4 000	7 000	14 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	33 000	0	0
Total Tangible Assets	21 000	33 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	37 000	7 000	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 167 000	2 424 000	1 989 000	1 765 000
Total Current Assets	4 349 000	3 901 000	3 323 000	3 499 000
Total Assets	4 374 000	3 938 000	3 329 000	3 512 000
Total Equity	2 313 000	2 042 000	1 687 000	1 656 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	209 000	273 000	214 000	159 000
Unpaid Taxes	695 000	641 000	543 000	738 000
Dividends	0	0	0	0
Other Current Debt	534 000	437 000	446 000	510 000
Total Current Debt	2 061 000	1 896 000	1 642 000	1 856 000
Total Equity and Debt	4 374 000	3 938 000	3 329 000	3 512 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,19 %	96,62 %	96,21 %	96,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	34,62 %	33,55 %	30,47 %	28,81 %
Current Ratio	2,11	2,06	2,02	1,89
Quick Ratio	2,11	2,06	2,02	1,89
Equity Ratio	0,53	0,52	0,51	0,47
Gross Profit Margin	99,88 %	100 %	100 %	99,89 %