FEM EIENDOM AS

1185 OSLO

Finances

Share Ownership

Return on Equity

−11,31 %

Current Ratio

1,13

Debt-to-Equity Ratio

0,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 377 000	1 349 000	469 000	218 000
Net Income	−339 000	−105 000	−65 000	−156 000
Total Assets	5 565 000	5 937 000	4 713 000	3 682 000
Total Equity	2 997 000	3 336 000	3 441 000	3 506 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 377 000	1 349 000	469 000	218 000
Expenditure	1 642 000	1 457 000	548 000	371 000
Operating Profit	−265 000	−109 000	−79 000	−154 000
Financial Income	4 000	5 000	0	0
Financial Costs	78 000	1 000	0	3 000
Financial Balance	−74 000	4 000	0	−3 000
Earnings Before Tax	−339 000	−105 000	−79 000	−156 000
Tax	0	0	−14 000	0
Net Income	−339 000	−105 000	−65 000	−156 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 109 000	5 395 000	4 276 000	3 625 000
Total Current Assets	456 000	541 000	436 000	57 000
Total Assets	5 565 000	5 937 000	4 713 000	3 682 000
Total Retained Equity	−3 000	336 000	441 000	506 000
Total Equity	2 997 000	3 336 000	3 441 000	3 506 000
Total Long-Term Debt	2 165 000	2 113 000	893 000	0
Total Current Debt	404 000	488 000	378 000	176 000
Total Equity and Debt	5 565 000	5 937 000	4 713 000	3 682 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	121 000	11 000	0
Other Income	1 377 000	1 227 000	458 000	218 000
Revenue	1 377 000	1 349 000	469 000	218 000
Cost of Goods Sold	12 000	107 000	0	0
Salary Costs	0	0	0	0
Depreciation	312 000	159 000	59 000	60 000
Impairment	0	0	0	0
Expenditure	1 642 000	1 457 000	548 000	371 000
Operating Profit	−265 000	−109 000	−79 000	−154 000
Financial Income	4 000	5 000	0	0
Financial Costs	78 000	1 000	0	3 000
Financial Balance	−74 000	4 000	0	−3 000
Dividends	0	0	0	0
Net Income	−339 000	−105 000	−65 000	−156 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 193 000	4 234 000	4 024 000	3 512 000
Machinery and Plant Facilities	916 000	1 161 000	253 000	113 000
Fixtures	0	0	0	0
Total Tangible Assets	5 109 000	5 395 000	4 276 000	3 625 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 109 000	5 395 000	4 276 000	3 625 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	227 000	173 000	414 000	47 000
Total Current Assets	456 000	541 000	436 000	57 000
Total Assets	5 565 000	5 937 000	4 713 000	3 682 000
Total Equity	2 997 000	3 336 000	3 441 000	3 506 000
Short-Term Group Debt	108 000	108 000	108 000	176 000
Total Long-Term Debt	2 165 000	2 113 000	893 000	0
Creditors	129 000	114 000	270 000	0
Unpaid Taxes	0	11 000	0	0
Dividends	0	0	0	0
Other Current Debt	167 000	256 000	0	0
Total Current Debt	404 000	488 000	378 000	176 000
Total Equity and Debt	5 565 000	5 937 000	4 713 000	3 682 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,31 %	−3,15 %	−1,89 %	−4,45 %
Debt-to-Equity Ratio	0,72	0,63	0,26	0
Operating Profit Margin	−19,24 %	−8,08 %	−16,84 %	−70,64 %
Current Ratio	1,13	1,11	1,15	0,32
Quick Ratio	1,13	1,11	1,15	0,32
Equity Ratio	0,54	0,56	0,73	0,95
Gross Profit Margin	99,13 %	92,07 %	100 %	100 %