FAMS TRADING AS

1542 VESTBY

Finances

Share Ownership

Return on Equity

42,98 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	825 000	722 000	519 000	863 000
Net Income	153 000	11 000	574 000	−86 000
Total Assets	913 000	606 000	1 193 000	1 130 000
Total Equity	356 000	456 000	579 000	455 000

Income (NOK)	2022	2021	2020	2019
Revenue	825 000	722 000	519 000	863 000
Expenditure	661 000	705 000	472 000	913 000
Operating Profit	165 000	15 000	47 000	−49 000
Financial Income	3 000	3 000	554 000	2 000
Financial Costs	15 000	8 000	28 000	39 000
Financial Balance	−12 000	−5 000	526 000	−37 000
Earnings Before Tax	153 000	11 000	574 000	−86 000
Tax	0	0	0	0
Net Income	153 000	11 000	574 000	−86 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	201 000	189 000	71 000	421 000
Total Current Assets	712 000	417 000	1 123 000	709 000
Total Assets	913 000	606 000	1 193 000	1 130 000
Total Retained Equity	256 000	356 000	479 000	355 000
Total Equity	356 000	456 000	579 000	455 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	556 000	150 000	614 000	674 000
Total Equity and Debt	913 000	606 000	1 193 000	1 130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	825 000	722 000	519 000	863 000
Other Income	0	0	0	0
Revenue	825 000	722 000	519 000	863 000
Cost of Goods Sold	273 000	312 000	193 000	562 000
Salary Costs	136 000	45 000	4 000	0
Depreciation	26 000	14 000	0	0
Impairment	0	0	0	0
Expenditure	661 000	705 000	472 000	913 000
Operating Profit	165 000	15 000	47 000	−49 000
Financial Income	3 000	3 000	554 000	2 000
Financial Costs	15 000	8 000	28 000	39 000
Financial Balance	−12 000	−5 000	526 000	−37 000
Dividends	252 000	134 000	450 000	0
Net Income	153 000	11 000	574 000	−86 000

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	176 000	164 000	46 000	46 000
Total Tangible Assets	176 000	164 000	46 000	46 000
Total Fiancial Fixed Assets	25 000	25 000	25 000	375 000
Total Fixed Assets	201 000	189 000	71 000	421 000
Stock	101 000	111 000	247 000	268 000
Total Investments	0	0	0	0
Cash, Bank	5 000	31 000	152 000	0
Total Current Assets	712 000	417 000	1 123 000	709 000
Total Assets	913 000	606 000	1 193 000	1 130 000
Total Equity	356 000	456 000	579 000	455 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	8 000	28 000	15 000
Unpaid Taxes	113 000	66 000	9 000	125 000
Dividends	252 000	134 000	450 000	0
Other Current Debt	15 000	3 000	0	100 000
Total Current Debt	556 000	150 000	614 000	674 000
Total Equity and Debt	913 000	606 000	1 193 000	1 130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,98 %	2,41 %	99,14 %	−18,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20 %	2,08 %	9,06 %	−5,68 %
Current Ratio	1,28	2,78	1,83	1,05
Quick Ratio	1,56	10,69	3,06	1,75
Equity Ratio	0,39	0,75	0,49	0,4
Gross Profit Margin	66,91 %	56,79 %	62,81 %	34,88 %