FAR Z AS

2120 SAGSTUA

Finances

Share Ownership

Return on Equity

−102,68 %

Current Ratio

0,46

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	771 000	628 000	1 503 000	1 600 000
Net Income	−383 000	−509 000	−1 014 000	221 000
Total Assets	666 000	1 217 000	1 809 000	2 500 000
Total Equity	373 000	756 000	1 264 000	2 279 000

Income (NOK)	2022	2021	2020	2019
Revenue	771 000	628 000	1 503 000	1 600 000
Expenditure	1 153 000	1 133 000	2 583 000	1 326 000
Operating Profit	−382 000	−505 000	−1 081 000	273 000
Financial Income	5 000	5 000	9 000	11 000
Financial Costs	6 000	8 000	8 000	1 000
Financial Balance	−1 000	−3 000	1 000	10 000
Earnings Before Tax	−383 000	−509 000	−1 080 000	283 000
Tax	0	0	−66 000	62 000
Net Income	−383 000	−509 000	−1 014 000	221 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	561 000	840 000	1 174 000	730 000
Total Current Assets	105 000	378 000	635 000	1 770 000
Total Assets	666 000	1 217 000	1 809 000	2 500 000
Total Retained Equity	261 000	644 000	1 152 000	2 167 000
Total Equity	373 000	756 000	1 264 000	2 279 000
Total Long-Term Debt	67 000	167 000	267 000	36 000
Total Current Debt	227 000	295 000	278 000	185 000
Total Equity and Debt	666 000	1 217 000	1 809 000	2 500 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	763 000	508 000	1 491 000	1 369 000
Other Income	8 000	120 000	12 000	231 000
Revenue	771 000	628 000	1 503 000	1 600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	620 000	592 000	2 073 000	856 000
Depreciation	344 000	334 000	251 000	253 000
Impairment	0	0	0	0
Expenditure	1 153 000	1 133 000	2 583 000	1 326 000
Operating Profit	−382 000	−505 000	−1 081 000	273 000
Financial Income	5 000	5 000	9 000	11 000
Financial Costs	6 000	8 000	8 000	1 000
Financial Balance	−1 000	−3 000	1 000	10 000
Dividends	0	0	0	0
Net Income	−383 000	−509 000	−1 014 000	221 000

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	561 000	840 000	1 174 000	730 000
Total Tangible Assets	561 000	840 000	1 174 000	730 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	561 000	840 000	1 174 000	730 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	45 000	129 000	604 000	1 524 000
Total Current Assets	105 000	378 000	635 000	1 770 000
Total Assets	666 000	1 217 000	1 809 000	2 500 000
Total Equity	373 000	756 000	1 264 000	2 279 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	67 000	167 000	267 000	36 000
Creditors	2 000	26 000	26 000	27 000
Unpaid Taxes	30 000	90 000	17 000	16 000
Dividends	0	0	0	0
Other Current Debt	196 000	178 000	264 000	113 000
Total Current Debt	227 000	295 000	278 000	185 000
Total Equity and Debt	666 000	1 217 000	1 809 000	2 500 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−102,68 %	−67,33 %	−80,22 %	9,7 %
Debt-to-Equity Ratio	0,18	0,22	0,21	0,02
Operating Profit Margin	−49,55 %	−80,41 %	−71,92 %	17,06 %
Current Ratio	0,46	1,28	2,28	9,57
Quick Ratio	0,46	1,28	2,28	9,57
Equity Ratio	0,56	0,62	0,7	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %