FANTOMETS VISJON AS

1383 ASKER

Finances

Share Ownership

Return on Equity

42,06 %

Current Ratio

9,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	302 000	33 000	52 000	124 000
Net Income	233 000	−20 000	19 000	91 000
Total Assets	622 000	358 000	373 000	357 000
Total Equity	554 000	322 000	342 000	323 000

Income (NOK)	2022	2021	2020	2019
Revenue	302 000	33 000	52 000	124 000
Expenditure	1 000	17 000	2 000	1 000
Operating Profit	300 000	16 000	50 000	123 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	300 000	16 000	50 000	123 000
Tax	68 000	36 000	31 000	32 000
Net Income	233 000	−20 000	19 000	91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	622 000	358 000	373 000	357 000
Total Assets	622 000	358 000	373 000	357 000
Total Retained Equity	222 000	−11 000	10 000	−9 000
Total Equity	554 000	322 000	342 000	323 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	68 000	36 000	31 000	34 000
Total Equity and Debt	622 000	358 000	373 000	357 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	302 000	33 000	52 000	124 000
Revenue	302 000	33 000	52 000	124 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 000	17 000	2 000	1 000
Operating Profit	300 000	16 000	50 000	123 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	233 000	−20 000	19 000	91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	350 000	350 000	350 000	350 000
Cash, Bank	7 000	8 000	7 000	7 000
Total Current Assets	622 000	358 000	373 000	357 000
Total Assets	622 000	358 000	373 000	357 000
Total Equity	554 000	322 000	342 000	323 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	2 000
Total Current Debt	68 000	36 000	31 000	34 000
Total Equity and Debt	622 000	358 000	373 000	357 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,06 %	−6,21 %	5,56 %	28,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	99,34 %	48,48 %	96,15 %	99,19 %
Current Ratio	9,15	9,94	12,03	10,5
Quick Ratio	9,15	9,94	12,03	10,5
Equity Ratio	0,89	0,9	0,92	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %