FABELHUSET AS

8445 MELBU

Finances

Share Ownership

Return on Equity

−463,41 %

Current Ratio

0,81

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	502 000	430 000	452 000	494 000
Net Income	190 000	−98 000	−58 000	80 000
Total Assets	178 000	115 000	108 000	85 000
Total Equity	−41 000	−231 000	−133 000	−74 000

Income (NOK)	2022	2021	2020	2019
Revenue	502 000	430 000	452 000	494 000
Expenditure	300 000	514 000	526 000	413 000
Operating Profit	202 000	−83 000	−73 000	80 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	202 000	−83 000	−74 000	80 000
Tax	12 000	15 000	−15 000	0
Net Income	190 000	−98 000	−58 000	80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	178 000	115 000	108 000	85 000
Total Assets	178 000	115 000	108 000	85 000
Total Retained Equity	−71 000	−261 000	−163 000	−104 000
Total Equity	−41 000	−231 000	−133 000	−74 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	219 000	346 000	241 000	160 000
Total Equity and Debt	178 000	115 000	108 000	85 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	502 000	430 000	452 000	494 000
Other Income	0	0	0	0
Revenue	502 000	430 000	452 000	494 000
Cost of Goods Sold	56 000	8 000	0	3 000
Salary Costs	0	231 000	274 000	155 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	300 000	514 000	526 000	413 000
Operating Profit	202 000	−83 000	−73 000	80 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	190 000	−98 000	−58 000	80 000

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	131 000	104 000	73 000	85 000
Total Current Assets	178 000	115 000	108 000	85 000
Total Assets	178 000	115 000	108 000	85 000
Total Equity	−41 000	−231 000	−133 000	−74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	11 000	5 000	3 000
Unpaid Taxes	69 000	95 000	84 000	79 000
Dividends	0	0	0	0
Other Current Debt	127 000	241 000	151 000	78 000
Total Current Debt	219 000	346 000	241 000	160 000
Total Equity and Debt	178 000	115 000	108 000	85 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−463,41 %	42,42 %	43,61 %	−108,11 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	40,24 %	−19,3 %	−16,15 %	16,19 %
Current Ratio	0,81	0,33	0,45	0,53
Quick Ratio	0,81	0,33	0,45	0,53
Equity Ratio	−0,23	−2,01	−1,23	−0,87
Gross Profit Margin	88,84 %	98,14 %	100 %	99,39 %