FAST FORWARD MANAGEMENT & EVENT AS

1606 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

117,67 %

Current Ratio

1,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 487 000	1 151 000	740 000	737 000
Net Income	313 000	130 000	184 000	183 000
Total Assets	421 000	438 000	826 000	485 000
Total Equity	266 000	127 000	247 000	413 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 487 000	1 151 000	740 000	737 000
Expenditure	1 073 000	976 000	502 000	499 000
Operating Profit	413 000	176 000	239 000	238 000
Financial Income	0	0	1 000	−2 000
Financial Costs	12 000	2 000	1 000	0
Financial Balance	−12 000	−2 000	0	−2 000
Earnings Before Tax	401 000	174 000	239 000	237 000
Tax	88 000	44 000	55 000	53 000
Net Income	313 000	130 000	184 000	183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	124 000	213 000	781 000	409 000
Total Current Assets	298 000	225 000	45 000	76 000
Total Assets	421 000	438 000	826 000	485 000
Total Retained Equity	236 000	97 000	217 000	383 000
Total Equity	266 000	127 000	247 000	413 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	156 000	311 000	579 000	72 000
Total Equity and Debt	421 000	438 000	826 000	485 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 487 000	1 040 000	740 000	737 000
Other Income	0	111 000	0	0
Revenue	1 487 000	1 151 000	740 000	737 000
Cost of Goods Sold	45 000	204 000	15 000	5 000
Salary Costs	183 000	99 000	94 000	108 000
Depreciation	24 000	8 000	11 000	6 000
Impairment	0	0	0	0
Expenditure	1 073 000	976 000	502 000	499 000
Operating Profit	413 000	176 000	239 000	238 000
Financial Income	0	0	1 000	−2 000
Financial Costs	12 000	2 000	1 000	0
Financial Balance	−12 000	−2 000	0	−2 000
Dividends	174 000	250 000	350 000	0
Net Income	313 000	130 000	184 000	183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	3 000	0	0
Real Eastate	0	0	0	21 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	77 000	24 000	32 000	0
Total Tangible Assets	77 000	24 000	32 000	21 000
Total Fiancial Fixed Assets	43 000	186 000	749 000	388 000
Total Fixed Assets	124 000	213 000	781 000	409 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	224 000	212 000	32 000	94 000
Total Current Assets	298 000	225 000	45 000	76 000
Total Assets	421 000	438 000	826 000	485 000
Total Equity	266 000	127 000	247 000	413 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	54 000	145 000	35 000	20 000
Unpaid Taxes	4 000	113 000	129 000	9 000
Dividends	174 000	250 000	350 000	0
Other Current Debt	9 000	9 000	10 000	−11 000
Total Current Debt	156 000	311 000	579 000	72 000
Total Equity and Debt	421 000	438 000	826 000	485 000

Financial indicators	2022	2021	2020	2019
Return on Equity	117,67 %	102,36 %	74,49 %	44,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	27,77 %	15,29 %	32,3 %	32,29 %
Current Ratio	1,91	0,72	0,08	1,06
Quick Ratio	1,91	0,72	0,08	1,06
Equity Ratio	0,63	0,29	0,3	0,85
Gross Profit Margin	96,97 %	82,28 %	97,97 %	99,32 %