FAMWEEK AS

0158 OSLO

Finances

Share Ownership

Return on Equity

8,82 %

Current Ratio

0,25

Debt-to-Equity Ratio

−1,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	120 000	29 000
Net Income	−137 000	−689 000	−789 000	−1 362 000
Total Assets	469 000	969 000	1 852 000	2 640 000
Total Equity	−1 554 000	−1 441 000	−752 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	120 000	29 000
Expenditure	38 000	574 000	798 000	1 341 000
Operating Profit	−38 000	−573 000	−678 000	−1 312 000
Financial Income	0	0	2 000	4 000
Financial Costs	99 000	115 000	113 000	54 000
Financial Balance	−99 000	−115 000	−111 000	−50 000
Earnings Before Tax	−137 000	−689 000	−789 000	−1 362 000
Tax	0	0	0	0
Net Income	−137 000	−689 000	−789 000	−1 362 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	416 000	950 000	1 000 000	0
Total Current Assets	53 000	19 000	852 000	2 640 000
Total Assets	469 000	969 000	1 852 000	2 640 000
Total Retained Equity	−1 794 000	−1 657 000	−968 000	−179 000
Total Equity	−1 554 000	−1 441 000	−752 000	37 000
Total Long-Term Debt	1 815 000	2 161 000	2 445 000	2 420 000
Total Current Debt	209 000	249 000	158 000	183 000
Total Equity and Debt	469 000	969 000	1 852 000	2 640 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	120 000	−3 000
Other Income	0	0	0	32 000
Revenue	0	0	120 000	29 000
Cost of Goods Sold	0	0	0	4 000
Salary Costs	0	521 000	692 000	968 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	38 000	574 000	798 000	1 341 000
Operating Profit	−38 000	−573 000	−678 000	−1 312 000
Financial Income	0	0	2 000	4 000
Financial Costs	99 000	115 000	113 000	54 000
Financial Balance	−99 000	−115 000	−111 000	−50 000
Dividends	0	0	0	0
Net Income	−137 000	−689 000	−789 000	−1 362 000

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	416 000	950 000	1 000 000	0
Total Fixed Assets	416 000	950 000	1 000 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	19 000	847 000	2 505 000
Total Current Assets	53 000	19 000	852 000	2 640 000
Total Assets	469 000	969 000	1 852 000	2 640 000
Total Equity	−1 554 000	−1 441 000	−752 000	37 000
Short-Term Group Debt	115 000	115 000	33 000	0
Total Long-Term Debt	1 815 000	2 161 000	2 445 000	2 420 000
Creditors	24 000	0	1 000	9 000
Unpaid Taxes	7 000	7 000	57 000	62 000
Dividends	0	0	0	0
Other Current Debt	63 000	127 000	67 000	112 000
Total Current Debt	209 000	249 000	158 000	183 000
Total Equity and Debt	469 000	969 000	1 852 000	2 640 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,82 %	47,81 %	104,92 %	−3 681,08 %
Debt-to-Equity Ratio	−1,17	−1,5	−3,25	65,41
Operating Profit Margin	-	-	−565 %	−4 524,14 %
Current Ratio	0,25	0,08	5,39	14,43
Quick Ratio	0,25	0,08	5,39	14,43
Equity Ratio	−3,31	−1,49	−0,41	0,01
Gross Profit Margin	-	-	100 %	86,21 %