FAMILY FITNESS AS

3770 KRAGERØ

Finances

Share Ownership

Return on Equity

188,94 %

Current Ratio

0,31

Debt-to-Equity Ratio

−1,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 979 000	5 249 000	4 907 000	5 177 000
Net Income	−376 000	−291 000	292 000	−811 000
Total Assets	840 000	1 068 000	1 241 000	1 238 000
Total Equity	−199 000	177 000	467 000	175 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 979 000	5 249 000	4 907 000	5 177 000
Expenditure	5 325 000	5 456 000	4 588 000	5 959 000
Operating Profit	−347 000	−207 000	319 000	−782 000
Financial Income	0	0	0	0
Financial Costs	29 000	84 000	27 000	29 000
Financial Balance	−29 000	−84 000	−27 000	−29 000
Earnings Before Tax	−376 000	−291 000	292 000	−811 000
Tax	0	0	0	0
Net Income	−376 000	−291 000	292 000	−811 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	580 000	656 000	801 000	879 000
Total Current Assets	260 000	412 000	439 000	359 000
Total Assets	840 000	1 068 000	1 241 000	1 238 000
Total Retained Equity	−3 417 000	−3 042 000	−2 751 000	−3 043 000
Total Equity	−199 000	177 000	467 000	175 000
Total Long-Term Debt	213 000	194 000	197 000	323 000
Total Current Debt	826 000	698 000	576 000	741 000
Total Equity and Debt	840 000	1 068 000	1 241 000	1 238 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 979 000	4 974 000	4 796 000	5 177 000
Other Income	0	275 000	111 000	0
Revenue	4 979 000	5 249 000	4 907 000	5 177 000
Cost of Goods Sold	290 000	225 000	248 000	429 000
Salary Costs	1 650 000	2 080 000	1 799 000	2 074 000
Depreciation	35 000	26 000	30 000	34 000
Impairment	0	0	0	0
Expenditure	5 325 000	5 456 000	4 588 000	5 959 000
Operating Profit	−347 000	−207 000	319 000	−782 000
Financial Income	0	0	0	0
Financial Costs	29 000	84 000	27 000	29 000
Financial Balance	−29 000	−84 000	−27 000	−29 000
Dividends	0	0	0	0
Net Income	−376 000	−291 000	292 000	−811 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	298 000	310 000	323 000	337 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	51 000	64 000	80 000
Total Tangible Assets	348 000	362 000	387 000	417 000
Total Fiancial Fixed Assets	231 000	294 000	414 000	462 000
Total Fixed Assets	580 000	656 000	801 000	879 000
Stock	8 000	25 000	57 000	82 000
Total Investments	0	0	0	0
Cash, Bank	87 000	121 000	164 000	55 000
Total Current Assets	260 000	412 000	439 000	359 000
Total Assets	840 000	1 068 000	1 241 000	1 238 000
Total Equity	−199 000	177 000	467 000	175 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	213 000	194 000	197 000	323 000
Creditors	417 000	304 000	174 000	312 000
Unpaid Taxes	92 000	153 000	127 000	172 000
Dividends	0	0	0	0
Other Current Debt	293 000	188 000	161 000	185 000
Total Current Debt	826 000	698 000	576 000	741 000
Total Equity and Debt	840 000	1 068 000	1 241 000	1 238 000

Financial indicators	2022	2021	2020	2019
Return on Equity	188,94 %	−164,41 %	62,53 %	−463,43 %
Debt-to-Equity Ratio	−1,07	1,1	0,42	1,85
Operating Profit Margin	−6,97 %	−3,94 %	6,5 %	−15,11 %
Current Ratio	0,31	0,59	0,76	0,48
Quick Ratio	0,32	0,61	0,85	0,54
Equity Ratio	−0,24	0,17	0,38	0,14
Gross Profit Margin	94,18 %	95,71 %	94,95 %	91,71 %