FAUSKETAKST AS

8214 FAUSKE

Finances

Share Ownership

Return on Equity

35,04 %

Current Ratio

5,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 549 000	464 000	734 000	3 580 000
Net Income	438 000	−234 000	−435 000	1 005 000
Total Assets	1 525 000	910 000	1 750 000	2 543 000
Total Equity	1 250 000	812 000	1 047 000	1 482 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 549 000	464 000	734 000	3 580 000
Expenditure	1 043 000	698 000	1 286 000	2 294 000
Operating Profit	506 000	−234 000	−552 000	1 286 000
Financial Income	4 000	0	0	2 000
Financial Costs	0	0	2 000	0
Financial Balance	4 000	0	−2 000	2 000
Earnings Before Tax	510 000	−234 000	−553 000	1 288 000
Tax	72 000	0	−118 000	284 000
Net Income	438 000	−234 000	−435 000	1 005 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	97 000	153 000	229 000	306 000
Total Current Assets	1 428 000	757 000	1 521 000	2 236 000
Total Assets	1 525 000	910 000	1 750 000	2 543 000
Total Retained Equity	1 232 000	795 000	1 029 000	1 464 000
Total Equity	1 250 000	812 000	1 047 000	1 482 000
Total Long-Term Debt	0	0	0	5 000
Total Current Debt	274 000	98 000	703 000	1 055 000
Total Equity and Debt	1 525 000	910 000	1 750 000	2 543 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 549 000	464 000	734 000	3 580 000
Other Income	0	0	0	0
Revenue	1 549 000	464 000	734 000	3 580 000
Cost of Goods Sold	41 000	46 000	160 000	2 000
Salary Costs	660 000	255 000	669 000	1 080 000
Depreciation	56 000	76 000	96 000	76 000
Impairment	0	0	0	0
Expenditure	1 043 000	698 000	1 286 000	2 294 000
Operating Profit	506 000	−234 000	−552 000	1 286 000
Financial Income	4 000	0	0	2 000
Financial Costs	0	0	2 000	0
Financial Balance	4 000	0	−2 000	2 000
Dividends	0	0	0	500 000
Net Income	438 000	−234 000	−435 000	1 005 000

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	15 000	45 000
Fixtures	97 000	153 000	214 000	261 000
Total Tangible Assets	97 000	153 000	229 000	306 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	97 000	153 000	229 000	306 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 351 000	732 000	1 458 000	2 053 000
Total Current Assets	1 428 000	757 000	1 521 000	2 236 000
Total Assets	1 525 000	910 000	1 750 000	2 543 000
Total Equity	1 250 000	812 000	1 047 000	1 482 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	5 000
Creditors	45 000	33 000	16 000	60 000
Unpaid Taxes	93 000	38 000	89 000	99 000
Dividends	0	0	0	500 000
Other Current Debt	64 000	27 000	599 000	115 000
Total Current Debt	274 000	98 000	703 000	1 055 000
Total Equity and Debt	1 525 000	910 000	1 750 000	2 543 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,04 %	−28,82 %	−41,55 %	67,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,67 %	−50,43 %	−75,2 %	35,92 %
Current Ratio	5,21	7,72	2,16	2,12
Quick Ratio	5,21	7,72	2,16	2,12
Equity Ratio	0,82	0,89	0,6	0,58
Gross Profit Margin	97,35 %	90,09 %	78,2 %	99,94 %