FETSUND REGNSKAP SIRI SÆTHER

1900 FETSUND

Finances

Share Ownership

Return on Equity

397,19 %

Current Ratio

4,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 193 000	930 000	925 000	995 000
Net Income	989 000	742 000	744 000	837 000
Total Assets	316 000	236 000	228 000	256 000
Total Equity	249 000	208 000	0	0

Income (NOK)	2022	2021	2020	2019
Revenue	1 193 000	930 000	925 000	995 000
Expenditure	203 000	189 000	181 000	158 000
Operating Profit	989 000	742 000	744 000	837 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	989 000	742 000	744 000	837 000
Tax	0	0	0	0
Net Income	989 000	742 000	744 000	837 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	74 000	90 000	98 000
Total Current Assets	266 000	162 000	138 000	158 000
Total Assets	316 000	236 000	228 000	256 000
Total Retained Equity	249 000	208 000	0	0
Total Equity	249 000	208 000	0	0
Total Long-Term Debt	0	0	0	0
Total Current Debt	66 000	28 000	228 000	256 000
Total Equity and Debt	316 000	236 000	228 000	256 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 186 000	930 000	925 000	995 000
Other Income	6 000	0	0	0
Revenue	1 193 000	930 000	925 000	995 000
Cost of Goods Sold	0	2 000	0	0
Salary Costs	43 000	3 000	7 000	0
Depreciation	13 000	16 000	20 000	24 000
Impairment	0	0	0	0
Expenditure	203 000	189 000	181 000	158 000
Operating Profit	989 000	742 000	744 000	837 000
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	989 000	742 000	744 000	837 000

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	50 000	63 000	78 000	98 000
Total Tangible Assets	50 000	63 000	78 000	98 000
Total Fiancial Fixed Assets	0	12 000	12 000	0
Total Fixed Assets	50 000	74 000	90 000	98 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	5 000	26 000	0
Total Current Assets	266 000	162 000	138 000	158 000
Total Assets	316 000	236 000	228 000	256 000
Total Equity	249 000	208 000	0	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	6 000	0	0
Unpaid Taxes	45 000	22 000	29 000	37 000
Dividends	0	0	0	0
Other Current Debt	15 000	0	200 000	219 000
Total Current Debt	66 000	28 000	228 000	256 000
Total Equity and Debt	316 000	236 000	228 000	256 000

Financial indicators	2022	2021	2020	2019
Return on Equity	397,19 %	356,73 %	-	-
Debt-to-Equity Ratio	0	0	-	-
Operating Profit Margin	82,9 %	79,78 %	80,43 %	84,12 %
Current Ratio	4,03	5,79	0,61	0,62
Quick Ratio	4,03	5,79	0,61	0,62
Equity Ratio	0,79	0,88	0	0
Gross Profit Margin	100 %	99,78 %	100 %	100 %