FMV AS

6940 EIKEFJORD

Finances

Return on Equity

49,21 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 123 000	26 350 000	46 482 000	59 177 000
Net Income	248 000	−116 000	1 011 000	619 000
Total Assets	10 867 000	7 647 000	9 976 000	13 715 000
Total Equity	504 000	1 014 000	1 130 000	1 119 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 123 000	26 350 000	46 482 000	59 177 000
Expenditure	39 776 000	26 472 000	45 246 000	58 352 000
Operating Profit	347 000	−121 000	1 235 000	825 000
Financial Income	0	0	89 000	8 000
Financial Costs	22 000	24 000	28 000	30 000
Financial Balance	−22 000	−24 000	61 000	−22 000
Earnings Before Tax	325 000	−145 000	1 297 000	804 000
Tax	78 000	−29 000	286 000	185 000
Net Income	248 000	−116 000	1 011 000	619 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	344 000	245 000	331 000	480 000
Total Current Assets	10 523 000	7 402 000	9 645 000	13 234 000
Total Assets	10 867 000	7 647 000	9 976 000	13 715 000
Total Retained Equity	474 000	984 000	1 100 000	1 089 000
Total Equity	504 000	1 014 000	1 130 000	1 119 000
Total Long-Term Debt	0	0	0	22 000
Total Current Debt	10 362 000	6 633 000	8 846 000	12 574 000
Total Equity and Debt	10 867 000	7 647 000	9 976 000	13 715 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 123 000	26 350 000	46 480 000	59 177 000
Other Income	0	0	1 000	0
Revenue	40 123 000	26 350 000	46 482 000	59 177 000
Cost of Goods Sold	0	0	0	0
Salary Costs	37 095 000	24 299 000	42 364 000	53 938 000
Depreciation	131 000	116 000	128 000	119 000
Impairment	0	0	0	0
Expenditure	39 776 000	26 472 000	45 246 000	58 352 000
Operating Profit	347 000	−121 000	1 235 000	825 000
Financial Income	0	0	89 000	8 000
Financial Costs	22 000	24 000	28 000	30 000
Financial Balance	−22 000	−24 000	61 000	−22 000
Dividends	0	0	1 000 000	0
Net Income	248 000	−116 000	1 011 000	619 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	37 000	8 000	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	321 000	208 000	324 000	461 000
Total Tangible Assets	321 000	208 000	324 000	461 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	344 000	245 000	331 000	480 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 957 000	4 587 000	4 806 000	3 569 000
Total Current Assets	10 523 000	7 402 000	9 645 000	13 234 000
Total Assets	10 867 000	7 647 000	9 976 000	13 715 000
Total Equity	504 000	1 014 000	1 130 000	1 119 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	22 000
Creditors	656 000	332 000	342 000	360 000
Unpaid Taxes	3 281 000	3 723 000	3 900 000	5 940 000
Dividends	0	0	1 000 000	0
Other Current Debt	6 361 000	2 578 000	4 330 000	6 086 000
Total Current Debt	10 362 000	6 633 000	8 846 000	12 574 000
Total Equity and Debt	10 867 000	7 647 000	9 976 000	13 715 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,21 %	−11,44 %	89,47 %	55,32 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	0,86 %	−0,46 %	2,66 %	1,39 %
Current Ratio	1,02	1,12	1,09	1,05
Quick Ratio	1,02	1,12	1,09	1,05
Equity Ratio	0,05	0,13	0,11	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %