FEMA EIENDOM AS

7212 KORSVEGEN

Finances

Share Ownership

Return on Equity

−5,49 %

Current Ratio

3,28

Debt-to-Equity Ratio

3,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	541 000	4 461 000	3 690 000	8 781 000
Net Income	−78 000	327 000	682 000	155 000
Total Assets	9 654 000	4 799 000	3 693 000	9 203 000
Total Equity	1 421 000	1 499 000	1 172 000	489 000

Income (NOK)	2022	2021	2020	2019
Revenue	541 000	4 461 000	3 690 000	8 781 000
Expenditure	537 000	3 963 000	2 735 000	8 391 000
Operating Profit	4 000	497 000	955 000	390 000
Financial Income	0	3 000	5 000	12 000
Financial Costs	104 000	80 000	86 000	203 000
Financial Balance	−104 000	−77 000	−81 000	−191 000
Earnings Before Tax	−100 000	419 000	875 000	199 000
Tax	−22 000	92 000	192 000	44 000
Net Income	−78 000	327 000	682 000	155 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 000	0	0	0
Total Current Assets	9 632 000	4 799 000	3 693 000	9 203 000
Total Assets	9 654 000	4 799 000	3 693 000	9 203 000
Total Retained Equity	1 391 000	1 469 000	1 142 000	459 000
Total Equity	1 421 000	1 499 000	1 172 000	489 000
Total Long-Term Debt	5 298 000	2 000 000	2 000 000	7 531 000
Total Current Debt	2 935 000	1 301 000	521 000	1 183 000
Total Equity and Debt	9 654 000	4 799 000	3 693 000	9 203 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	541 000	4 461 000	3 690 000	8 781 000
Other Income	0	0	0	0
Revenue	541 000	4 461 000	3 690 000	8 781 000
Cost of Goods Sold	479 000	3 858 000	2 714 000	8 365 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	537 000	3 963 000	2 735 000	8 391 000
Operating Profit	4 000	497 000	955 000	390 000
Financial Income	0	3 000	5 000	12 000
Financial Costs	104 000	80 000	86 000	203 000
Financial Balance	−104 000	−77 000	−81 000	−191 000
Dividends	0	0	0	0
Net Income	−78 000	327 000	682 000	155 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	22 000	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	0	0	0	0
Total Fixed Assets	22 000	0	0	0
Stock	9 414 000	2 414 000	3 013 000	23 000
Total Investments	0	0	0	0
Cash, Bank	218 000	2 385 000	680 000	496 000
Total Current Assets	9 632 000	4 799 000	3 693 000	9 203 000
Total Assets	9 654 000	4 799 000	3 693 000	9 203 000
Total Equity	1 421 000	1 499 000	1 172 000	489 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 298 000	2 000 000	2 000 000	7 531 000
Creditors	2 449 000	802 000	3 000	574 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	486 000	406 000	326 000	596 000
Total Current Debt	2 935 000	1 301 000	521 000	1 183 000
Total Equity and Debt	9 654 000	4 799 000	3 693 000	9 203 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,49 %	21,81 %	58,19 %	31,7 %
Debt-to-Equity Ratio	3,73	1,33	1,71	15,4
Operating Profit Margin	0,74 %	11,14 %	25,88 %	4,44 %
Current Ratio	3,28	3,69	7,09	7,78
Quick Ratio	−1,49	−4,31	−1,48	7,93
Equity Ratio	0,15	0,31	0,32	0,05
Gross Profit Margin	11,46 %	13,52 %	26,45 %	4,74 %