FS TECH

6532 AVERØY

Finances

Share Ownership

Return on Equity

−45,39 %

Current Ratio

0,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	105 000	70 000	0	70 000
Net Income	−69 000	−116 000	−359 000	−197 000
Total Assets	418 000	409 000	444 000	758 000
Total Equity	152 000	222 000	338 000	697 000

Income (NOK)	2022	2021	2020	2019
Revenue	105 000	70 000	0	70 000
Expenditure	173 000	187 000	360 000	268 000
Operating Profit	−69 000	−116 000	−359 000	−197 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−69 000	−116 000	−359 000	−197 000
Tax	0	0	0	0
Net Income	−69 000	−116 000	−359 000	−197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	297 000	297 000	279 000	292 000
Total Current Assets	121 000	112 000	165 000	466 000
Total Assets	418 000	409 000	444 000	758 000
Total Retained Equity	152 000	222 000	338 000	697 000
Total Equity	152 000	222 000	338 000	697 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	266 000	188 000	106 000	61 000
Total Equity and Debt	418 000	409 000	444 000	758 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	105 000	70 000	0	0
Other Income	0	0	0	70 000
Revenue	105 000	70 000	0	70 000
Cost of Goods Sold	0	0	139 000	0
Salary Costs	3 000	3 000	28 000	27 000
Depreciation	63 000	57 000	54 000	61 000
Impairment	0	0	0	0
Expenditure	173 000	187 000	360 000	268 000
Operating Profit	−69 000	−116 000	−359 000	−197 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	−69 000	−116 000	−359 000	−197 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	63 000	0	0	0
Machinery and Plant Facilities	163 000	195 000	145 000	127 000
Fixtures	70 000	102 000	134 000	165 000
Total Tangible Assets	297 000	297 000	279 000	292 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	297 000	297 000	279 000	292 000
Stock	0	0	0	139 000
Total Investments	1 000	1 000	1 000	1 000
Cash, Bank	120 000	84 000	145 000	327 000
Total Current Assets	121 000	112 000	165 000	466 000
Total Assets	418 000	409 000	444 000	758 000
Total Equity	152 000	222 000	338 000	697 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	27 000	39 000	3 000	0
Unpaid Taxes	−11 000	0	0	−8 000
Dividends	0	0	0	0
Other Current Debt	250 000	149 000	102 000	68 000
Total Current Debt	266 000	188 000	106 000	61 000
Total Equity and Debt	418 000	409 000	444 000	758 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−45,39 %	−52,25 %	−106,21 %	−28,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−65,71 %	−165,71 %	-	−281,43 %
Current Ratio	0,45	0,6	1,56	7,64
Quick Ratio	0,45	0,6	1,56	−5,97
Equity Ratio	0,36	0,54	0,76	0,92
Gross Profit Margin	100 %	100 %	-	100 %