FEEDELITY MUSIC AS

3484 HOLMSBU

Finances

Share Ownership

Return on Equity

14,23 %

Current Ratio

5,12

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 564 000	1 150 000	939 000	2 285 000
Net Income	209 000	567 000	−142 000	305 000
Total Assets	1 829 000	1 810 000	1 334 000	1 772 000
Total Equity	1 469 000	1 260 000	986 000	806 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 564 000	1 150 000	939 000	2 285 000
Expenditure	1 274 000	426 000	1 082 000	1 885 000
Operating Profit	290 000	724 000	−142 000	399 000
Financial Income	4 000	6 000	8 000	4 000
Financial Costs	22 000	5 000	8 000	10 000
Financial Balance	−18 000	1 000	0	−6 000
Earnings Before Tax	272 000	726 000	−142 000	393 000
Tax	63 000	158 000	0	88 000
Net Income	209 000	567 000	−142 000	305 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	248 000	365 000	277 000	195 000
Total Current Assets	1 581 000	1 445 000	1 057 000	1 577 000
Total Assets	1 829 000	1 810 000	1 334 000	1 772 000
Total Retained Equity	1 322 000	1 113 000	840 000	659 000
Total Equity	1 469 000	1 260 000	986 000	806 000
Total Long-Term Debt	51 000	58 000	0	0
Total Current Debt	309 000	493 000	347 000	966 000
Total Equity and Debt	1 829 000	1 810 000	1 334 000	1 772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	616 000	527 000	383 000	1 458 000
Other Income	948 000	622 000	556 000	827 000
Revenue	1 564 000	1 150 000	939 000	2 285 000
Cost of Goods Sold	84 000	3 000	32 000	44 000
Salary Costs	478 000	132 000	326 000	1 045 000
Depreciation	96 000	60 000	47 000	56 000
Impairment	0	0	0	0
Expenditure	1 274 000	426 000	1 082 000	1 885 000
Operating Profit	290 000	724 000	−142 000	399 000
Financial Income	4 000	6 000	8 000	4 000
Financial Costs	22 000	5 000	8 000	10 000
Financial Balance	−18 000	1 000	0	−6 000
Dividends	0	330 000	177 000	1 650 000
Net Income	209 000	567 000	−142 000	305 000

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	248 000	356 000	264 000	182 000
Total Tangible Assets	248 000	356 000	264 000	182 000
Total Fiancial Fixed Assets	0	10 000	13 000	13 000
Total Fixed Assets	248 000	365 000	277 000	195 000
Stock	0	0	0	0
Total Investments	58 000	63 000	57 000	0
Cash, Bank	1 346 000	1 277 000	900 000	1 528 000
Total Current Assets	1 581 000	1 445 000	1 057 000	1 577 000
Total Assets	1 829 000	1 810 000	1 334 000	1 772 000
Total Equity	1 469 000	1 260 000	986 000	806 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 000	58 000	0	0
Creditors	145 000	25 000	8 000	−154 000
Unpaid Taxes	33 000	38 000	18 000	120 000
Dividends	0	330 000	177 000	1 650 000
Other Current Debt	61 000	123 000	144 000	410 000
Total Current Debt	309 000	493 000	347 000	966 000
Total Equity and Debt	1 829 000	1 810 000	1 334 000	1 772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,23 %	45 %	−14,4 %	37,84 %
Debt-to-Equity Ratio	0,03	0,05	0	0
Operating Profit Margin	18,54 %	62,96 %	−15,12 %	17,46 %
Current Ratio	5,12	2,93	3,05	1,63
Quick Ratio	5,12	2,93	3,05	1,63
Equity Ratio	0,8	0,7	0,74	0,45
Gross Profit Margin	94,63 %	99,74 %	96,59 %	98,07 %