FUICA MULTISERVICE AS

1088 OSLO

Finances

Share Ownership

Return on Equity

37,74 %

Current Ratio

1,42

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 007 000	4 747 000	4 077 000	3 426 000
Net Income	2 639 000	1 118 000	649 000	589 000
Total Assets	9 662 000	5 596 000	4 599 000	3 628 000
Total Equity	6 993 000	4 354 000	3 236 000	2 687 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 007 000	4 747 000	4 077 000	3 426 000
Expenditure	5 542 000	3 281 000	3 237 000	2 646 000
Operating Profit	3 466 000	1 466 000	839 000	779 000
Financial Income	5 000	1 000	8 000	13 000
Financial Costs	61 000	29 000	11 000	13 000
Financial Balance	−56 000	−28 000	−3 000	0
Earnings Before Tax	3 410 000	1 437 000	836 000	779 000
Tax	771 000	319 000	187 000	191 000
Net Income	2 639 000	1 118 000	649 000	589 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 568 000	3 804 000	3 562 000	532 000
Total Current Assets	2 094 000	1 792 000	1 037 000	3 096 000
Total Assets	9 662 000	5 596 000	4 599 000	3 628 000
Total Retained Equity	6 893 000	4 254 000	3 136 000	2 587 000
Total Equity	6 993 000	4 354 000	3 236 000	2 687 000
Total Long-Term Debt	1 197 000	312 000	731 000	200 000
Total Current Debt	1 471 000	930 000	632 000	741 000
Total Equity and Debt	9 662 000	5 596 000	4 599 000	3 628 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 007 000	4 724 000	4 077 000	3 426 000
Other Income	0	22 000	0	0
Revenue	9 007 000	4 747 000	4 077 000	3 426 000
Cost of Goods Sold	1 421 000	456 000	845 000	460 000
Salary Costs	3 303 000	2 219 000	1 761 000	1 552 000
Depreciation	118 000	132 000	87 000	123 000
Impairment	0	0	0	0
Expenditure	5 542 000	3 281 000	3 237 000	2 646 000
Operating Profit	3 466 000	1 466 000	839 000	779 000
Financial Income	5 000	1 000	8 000	13 000
Financial Costs	61 000	29 000	11 000	13 000
Financial Balance	−56 000	−28 000	−3 000	0
Dividends	0	0	0	0
Net Income	2 639 000	1 118 000	649 000	589 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 081 000	3 184 000	3 184 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	472 000	590 000	349 000	436 000
Total Tangible Assets	7 554 000	3 774 000	3 533 000	436 000
Total Fiancial Fixed Assets	14 000	29 000	29 000	96 000
Total Fixed Assets	7 568 000	3 804 000	3 562 000	532 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 506 000	1 321 000	691 000	2 705 000
Total Current Assets	2 094 000	1 792 000	1 037 000	3 096 000
Total Assets	9 662 000	5 596 000	4 599 000	3 628 000
Total Equity	6 993 000	4 354 000	3 236 000	2 687 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 197 000	312 000	731 000	200 000
Creditors	0	73 000	33 000	36 000
Unpaid Taxes	466 000	364 000	242 000	322 000
Dividends	0	0	0	0
Other Current Debt	233 000	163 000	170 000	189 000
Total Current Debt	1 471 000	930 000	632 000	741 000
Total Equity and Debt	9 662 000	5 596 000	4 599 000	3 628 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,74 %	25,68 %	20,06 %	21,92 %
Debt-to-Equity Ratio	0,17	0,07	0,23	0,07
Operating Profit Margin	38,48 %	30,88 %	20,58 %	22,74 %
Current Ratio	1,42	1,93	1,64	4,18
Quick Ratio	1,42	1,93	1,64	4,18
Equity Ratio	0,72	0,78	0,7	0,74
Gross Profit Margin	84,22 %	90,39 %	79,27 %	86,57 %