FUTURE TECHNOLOGY AS

3241 SANDEFJORD

Finances

Return on Equity

69,41 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	72 179 000	59 948 000	45 292 000	37 799 000
Net Income	9 099 000	5 968 000	7 609 000	4 048 000
Total Assets	40 327 000	36 051 000	31 869 000	27 017 000
Total Equity	13 109 000	11 035 000	10 510 000	7 362 000

Income (NOK)	2022	2021	2020	2019
Revenue	72 179 000	59 948 000	45 292 000	37 799 000
Expenditure	60 934 000	52 092 000	35 915 000	33 523 000
Operating Profit	11 245 000	7 856 000	9 377 000	4 277 000
Financial Income	425 000	109 000	66 000	57 000
Financial Costs	4 000	6 000	1 000	18 000
Financial Balance	421 000	103 000	65 000	39 000
Earnings Before Tax	11 665 000	7 959 000	9 442 000	4 316 000
Tax	2 567 000	1 990 000	1 832 000	268 000
Net Income	9 099 000	5 968 000	7 609 000	4 048 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	698 000	753 000	92 000	117 000
Total Current Assets	39 629 000	35 298 000	31 777 000	26 900 000
Total Assets	40 327 000	36 051 000	31 869 000	27 017 000
Total Retained Equity	7 352 000	5 960 000	5 864 000	3 416 000
Total Equity	13 109 000	11 035 000	10 510 000	7 362 000
Total Long-Term Debt	5 000	7 000	0	0
Total Current Debt	27 213 000	25 009 000	21 359 000	19 655 000
Total Equity and Debt	40 327 000	36 051 000	31 869 000	27 017 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	65 357 000	51 316 000	43 564 000	36 018 000
Other Income	6 822 000	8 632 000	1 728 000	1 781 000
Revenue	72 179 000	59 948 000	45 292 000	37 799 000
Cost of Goods Sold	10 654 000	8 489 000	5 428 000	5 367 000
Salary Costs	46 124 000	39 148 000	28 798 000	25 951 000
Depreciation	55 000	9 000	13 000	16 000
Impairment	0	0	0	0
Expenditure	60 934 000	52 092 000	35 915 000	33 523 000
Operating Profit	11 245 000	7 856 000	9 377 000	4 277 000
Financial Income	425 000	109 000	66 000	57 000
Financial Costs	4 000	6 000	1 000	18 000
Financial Balance	421 000	103 000	65 000	39 000
Dividends	7 555 000	5 818 000	5 161 000	2 693 000
Net Income	9 099 000	5 968 000	7 609 000	4 048 000

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	211 000	266 000	0	25 000
Total Tangible Assets	211 000	266 000	0	25 000
Total Fiancial Fixed Assets	487 000	487 000	92 000	92 000
Total Fixed Assets	698 000	753 000	92 000	117 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 704 000	25 808 000	25 150 000	19 705 000
Total Current Assets	39 629 000	35 298 000	31 777 000	26 900 000
Total Assets	40 327 000	36 051 000	31 869 000	27 017 000
Total Equity	13 109 000	11 035 000	10 510 000	7 362 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	7 000	0	0
Creditors	1 332 000	1 229 000	669 000	293 000
Unpaid Taxes	5 109 000	4 639 000	2 974 000	2 525 000
Dividends	7 555 000	5 818 000	5 161 000	2 693 000
Other Current Debt	10 648 000	11 339 000	10 723 000	13 876 000
Total Current Debt	27 213 000	25 009 000	21 359 000	19 655 000
Total Equity and Debt	40 327 000	36 051 000	31 869 000	27 017 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,41 %	54,08 %	72,4 %	54,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,58 %	13,1 %	20,7 %	11,32 %
Current Ratio	1,46	1,41	1,49	1,37
Quick Ratio	1,46	1,41	1,49	1,37
Equity Ratio	0,33	0,31	0,33	0,27
Gross Profit Margin	85,24 %	85,84 %	88,02 %	85,8 %