FANA PRIVATØKONOMI AS

5254 SANDSLI

Finances

Share Ownership

Return on Equity

−29,29 %

Current Ratio

11,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	841 000	872 000	565 000	783 000
Net Income	−297 000	223 000	−93 000	−220 000
Total Assets	1 111 000	1 408 000	1 496 000	1 882 000
Total Equity	1 014 000	1 593 000	1 370 000	1 707 000

Income (NOK)	2022	2021	2020	2019
Revenue	841 000	872 000	565 000	783 000
Expenditure	558 000	573 000	613 000	788 000
Operating Profit	284 000	298 000	−48 000	−6 000
Financial Income	4 000	5 000	16 000	1 000
Financial Costs	586 000	80 000	60 000	215 000
Financial Balance	−582 000	−75 000	−44 000	−214 000
Earnings Before Tax	−297 000	223 000	−93 000	−220 000
Tax	0	0	0	0
Net Income	−297 000	223 000	−93 000	−220 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	788 000	868 000	762 000
Total Current Assets	1 111 000	620 000	628 000	1 120 000
Total Assets	1 111 000	1 408 000	1 496 000	1 882 000
Total Retained Equity	914 000	1 493 000	1 270 000	1 607 000
Total Equity	1 014 000	1 593 000	1 370 000	1 707 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	97 000	−185 000	126 000	175 000
Total Equity and Debt	1 111 000	1 408 000	1 496 000	1 882 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	841 000	872 000	565 000	783 000
Other Income	0	0	0	0
Revenue	841 000	872 000	565 000	783 000
Cost of Goods Sold	0	0	0	0
Salary Costs	380 000	468 000	514 000	656 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	558 000	573 000	613 000	788 000
Operating Profit	284 000	298 000	−48 000	−6 000
Financial Income	4 000	5 000	16 000	1 000
Financial Costs	586 000	80 000	60 000	215 000
Financial Balance	−582 000	−75 000	−44 000	−214 000
Dividends	0	0	0	0
Net Income	−297 000	223 000	−93 000	−220 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	75 000	155 000	215 000
Total Intangible Assets	0	75 000	155 000	215 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	713 000	713 000	547 000
Total Fixed Assets	0	788 000	868 000	762 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	988 000	533 000	568 000	1 052 000
Total Current Assets	1 111 000	620 000	628 000	1 120 000
Total Assets	1 111 000	1 408 000	1 496 000	1 882 000
Total Equity	1 014 000	1 593 000	1 370 000	1 707 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	41 000	59 000	54 000	81 000
Dividends	0	0	0	0
Other Current Debt	50 000	50 000	66 000	87 000
Total Current Debt	97 000	−185 000	126 000	175 000
Total Equity and Debt	1 111 000	1 408 000	1 496 000	1 882 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−29,29 %	14 %	−6,79 %	−12,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	33,77 %	34,17 %	−8,5 %	−0,77 %
Current Ratio	11,45	−3,35	4,98	6,4
Quick Ratio	11,45	−3,35	4,98	6,4
Equity Ratio	0,91	1,13	0,92	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %