FÅSI1-7 AS

0252 OSLO

Finances

Return on Equity

5,82 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 858 000	0	6 000	0
Net Income	77 000	0	571 000	648 000
Total Assets	3 607 000	1 401 000	1 380 000	809 000
Total Equity	1 324 000	1 246 000	1 246 000	675 000

Income (NOK)	2022	2020	2019
Revenue	1 858 000	6 000	0
Expenditure	1 738 000	0	36 000
Operating Profit	120 000	6 000	−36 000
Financial Income	0	566 000	684 000
Financial Costs	21 000	0	0
Financial Balance	−21 000	566 000	684 000
Earnings Before Tax	99 000	571 000	648 000
Tax	22 000	0	0
Net Income	77 000	571 000	648 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	137 000	0	33 000
Total Current Assets	3 592 000	1 264 000	1 380 000	776 000
Total Assets	3 607 000	1 401 000	1 380 000	809 000
Total Retained Equity	1 294 000	1 216 000	1 216 000	645 000
Total Equity	1 324 000	1 246 000	1 246 000	675 000
Total Long-Term Debt	0	11 000	0	0
Total Current Debt	2 284 000	144 000	134 000	134 000
Total Equity and Debt	3 607 000	1 401 000	1 380 000	809 000

Cash flow (NOK)	2022	2020	2019
Sales Income	1 486 000	6 000	0
Other Income	372 000	0	0
Revenue	1 858 000	6 000	0
Cost of Goods Sold	9 000	0	0
Salary Costs	1 057 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 738 000	0	36 000
Operating Profit	120 000	6 000	−36 000
Financial Income	0	566 000	684 000
Financial Costs	21 000	0	0
Financial Balance	−21 000	566 000	684 000
Dividends	0	0	0
Net Income	77 000	571 000	648 000

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	15 000	137 000	0	33 000
Total Fixed Assets	15 000	137 000	0	33 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 079 000	41 000	2 000	2 000
Total Current Assets	3 592 000	1 264 000	1 380 000	776 000
Total Assets	3 607 000	1 401 000	1 380 000	809 000
Total Equity	1 324 000	1 246 000	1 246 000	675 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	11 000	0	0
Creditors	74 000	46 000	25 000	25 000
Unpaid Taxes	84 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 092 000	98 000	109 000	109 000
Total Current Debt	2 284 000	144 000	134 000	134 000
Total Equity and Debt	3 607 000	1 401 000	1 380 000	809 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,82 %	0 %	45,83 %	96 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	6,46 %	-	100 %	-
Current Ratio	1,57	8,78	10,3	5,79
Quick Ratio	1,57	8,78	10,3	5,79
Equity Ratio	0,37	0,89	0,9	0,83
Gross Profit Margin	99,52 %	-	100 %	-