FURET VÆRBITT AS

1390 VOLLEN

Finances

Share Ownership

Return on Equity

85,19 %

Current Ratio

0,16

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	171 000	342 000	300 000	385 000
Net Income	−322 000	−95 000	199 000	−44 000
Total Assets	71 000	226 000	355 000	129 000
Total Equity	−378 000	−56 000	39 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	171 000	342 000	300 000	385 000
Expenditure	493 000	437 000	102 000	417 000
Operating Profit	−321 000	−95 000	199 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	11 000
Financial Balance	0	0	0	−11 000
Earnings Before Tax	−322 000	−95 000	199 000	−44 000
Tax	0	0	0	0
Net Income	−322 000	−95 000	199 000	−44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	71 000	226 000	355 000	129 000
Total Assets	71 000	226 000	355 000	129 000
Total Retained Equity	−417 000	−95 000	0	−531 000
Total Equity	−378 000	−56 000	39 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	449 000	282 000	316 000	90 000
Total Equity and Debt	71 000	226 000	355 000	129 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	230 000	324 000	300 000	385 000
Other Income	−59 000	19 000	0	0
Revenue	171 000	342 000	300 000	385 000
Cost of Goods Sold	0	0	0	0
Salary Costs	361 000	326 000	2 000	242 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	493 000	437 000	102 000	417 000
Operating Profit	−321 000	−95 000	199 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	11 000
Financial Balance	0	0	0	−11 000
Dividends	0	0	199 000	0
Net Income	−322 000	−95 000	199 000	−44 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	35 000	32 000	29 000
Total Current Assets	71 000	226 000	355 000	129 000
Total Assets	71 000	226 000	355 000	129 000
Total Equity	−378 000	−56 000	39 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	23 000	35 000	79 000
Unpaid Taxes	34 000	44 000	10 000	−7 000
Dividends	0	0	199 000	0
Other Current Debt	408 000	216 000	72 000	18 000
Total Current Debt	449 000	282 000	316 000	90 000
Total Equity and Debt	71 000	226 000	355 000	129 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85,19 %	169,64 %	510,26 %	−112,82 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	−187,72 %	−27,78 %	66,33 %	−8,57 %
Current Ratio	0,16	0,8	1,12	1,43
Quick Ratio	0,16	0,8	1,12	1,43
Equity Ratio	−5,32	−0,25	0,11	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %