FITNESS PARTNER AS

1407 VINTERBRO

Finances

Share Ownership

Return on Equity

−36,46 %

Current Ratio

1,49

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 916 000	6 201 000	5 902 000	6 741 000
Net Income	−288 000	18 000	29 000	140 000
Total Assets	2 364 000	3 022 000	2 954 000	2 436 000
Total Equity	790 000	1 077 000	1 059 000	1 030 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 916 000	6 201 000	5 902 000	6 741 000
Expenditure	6 210 000	6 186 000	5 880 000	6 608 000
Operating Profit	−294 000	16 000	22 000	133 000
Financial Income	7 000	3 000	7 000	8 000
Financial Costs	0	1 000	0	0
Financial Balance	7 000	2 000	7 000	8 000
Earnings Before Tax	−288 000	18 000	29 000	140 000
Tax	0	0	0	0
Net Income	−288 000	18 000	29 000	140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	276 000	361 000	447 000	533 000
Total Current Assets	2 088 000	2 661 000	2 506 000	1 903 000
Total Assets	2 364 000	3 022 000	2 954 000	2 436 000
Total Retained Equity	−584 000	−297 000	−315 000	−344 000
Total Equity	790 000	1 077 000	1 059 000	1 030 000
Total Long-Term Debt	173 000	173 000	173 000	173 000
Total Current Debt	1 401 000	1 771 000	1 721 000	1 233 000
Total Equity and Debt	2 364 000	3 022 000	2 954 000	2 436 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 906 000	5 537 000	5 461 000	6 740 000
Other Income	10 000	664 000	441 000	1 000
Revenue	5 916 000	6 201 000	5 902 000	6 741 000
Cost of Goods Sold	641 000	573 000	661 000	990 000
Salary Costs	1 806 000	1 743 000	1 711 000	1 686 000
Depreciation	85 000	86 000	86 000	76 000
Impairment	0	0	0	0
Expenditure	6 210 000	6 186 000	5 880 000	6 608 000
Operating Profit	−294 000	16 000	22 000	133 000
Financial Income	7 000	3 000	7 000	8 000
Financial Costs	0	1 000	0	0
Financial Balance	7 000	2 000	7 000	8 000
Dividends	0	0	0	0
Net Income	−288 000	18 000	29 000	140 000

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	276 000	361 000	447 000	533 000
Total Tangible Assets	276 000	361 000	447 000	533 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	276 000	361 000	447 000	533 000
Stock	35 000	42 000	47 000	63 000
Total Investments	0	0	0	0
Cash, Bank	1 885 000	2 427 000	1 959 000	1 576 000
Total Current Assets	2 088 000	2 661 000	2 506 000	1 903 000
Total Assets	2 364 000	3 022 000	2 954 000	2 436 000
Total Equity	790 000	1 077 000	1 059 000	1 030 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	173 000	173 000	173 000	173 000
Creditors	21 000	212 000	129 000	244 000
Unpaid Taxes	125 000	145 000	143 000	142 000
Dividends	0	0	0	0
Other Current Debt	1 255 000	1 415 000	1 449 000	847 000
Total Current Debt	1 401 000	1 771 000	1 721 000	1 233 000
Total Equity and Debt	2 364 000	3 022 000	2 954 000	2 436 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−36,46 %	1,67 %	2,74 %	13,59 %
Debt-to-Equity Ratio	0,22	0,16	0,16	0,17
Operating Profit Margin	−4,97 %	0,26 %	0,37 %	1,97 %
Current Ratio	1,49	1,5	1,46	1,54
Quick Ratio	1,53	1,54	1,5	1,63
Equity Ratio	0,33	0,36	0,36	0,42
Gross Profit Margin	89,16 %	90,76 %	88,8 %	85,31 %