FEMTISEKSTRE AS

5411 STORD

Finances

Share Ownership

Return on Equity

11,09 %

Current Ratio

Debt-to-Equity Ratio

−5,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−64 000	−46 000	−66 000	−66 000
Total Assets	2 336 000	2 317 000	2 301 000	2 301 000
Total Equity	−577 000	−514 000	−468 000	−402 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	13 000	6 000	6 000	7 000
Operating Profit	−13 000	−6 000	−6 000	−7 000
Financial Income	0	0	0	0
Financial Costs	50 000	40 000	60 000	59 000
Financial Balance	−50 000	−40 000	−60 000	−59 000
Earnings Before Tax	−64 000	−46 000	−66 000	−66 000
Tax	0	0	0	0
Net Income	−64 000	−46 000	−66 000	−66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 336 000	2 317 000	2 301 000	2 301 000
Total Current Assets	1 000	0	0	0
Total Assets	2 336 000	2 317 000	2 301 000	2 301 000
Total Retained Equity	−607 000	−544 000	−498 000	−432 000
Total Equity	−577 000	−514 000	−468 000	−402 000
Total Long-Term Debt	2 913 000	2 831 000	2 769 000	2 703 000
Total Current Debt	1 000	0	0	0
Total Equity and Debt	2 336 000	2 317 000	2 301 000	2 301 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	13 000	6 000	6 000	7 000
Operating Profit	−13 000	−6 000	−6 000	−7 000
Financial Income	0	0	0	0
Financial Costs	50 000	40 000	60 000	59 000
Financial Balance	−50 000	−40 000	−60 000	−59 000
Dividends	0	0	0	0
Net Income	−64 000	−46 000	−66 000	−66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 336 000	2 317 000	2 301 000	2 301 000
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	2 336 000	2 317 000	2 301 000	2 301 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	0	0	0
Total Current Assets	1 000	0	0	0
Total Assets	2 336 000	2 317 000	2 301 000	2 301 000
Total Equity	−577 000	−514 000	−468 000	−402 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 913 000	2 831 000	2 769 000	2 703 000
Creditors	1 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 000	0	0	0
Total Equity and Debt	2 336 000	2 317 000	2 301 000	2 301 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,09 %	8,95 %	14,1 %	16,42 %
Debt-to-Equity Ratio	−5,05	−5,51	−5,92	−6,72
Operating Profit Margin	-	-	-	-
Current Ratio	1	-	-	-
Quick Ratio	1	-	-	-
Equity Ratio	−0,25	−0,22	−0,2	−0,17
Gross Profit Margin	-	-	-	-