FORMBO AS

4639 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

14,04 %

Current Ratio

0,46

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 043 000	6 640 000	5 835 000	5 233 000
Net Income	3 432 000	3 247 000	1 830 000	1 359 000
Total Assets	37 455 000	40 245 000	38 402 000	39 741 000
Total Equity	24 439 000	24 439 000	24 439 000	24 439 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 043 000	6 640 000	5 835 000	5 233 000
Expenditure	2 504 000	2 338 000	3 276 000	3 190 000
Operating Profit	4 539 000	4 302 000	2 559 000	2 043 000
Financial Income	59 000	0	0	1 000
Financial Costs	199 000	139 000	214 000	302 000
Financial Balance	−140 000	−139 000	−214 000	−301 000
Earnings Before Tax	4 400 000	4 163 000	2 346 000	1 742 000
Tax	968 000	916 000	516 000	383 000
Net Income	3 432 000	3 247 000	1 830 000	1 359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 209 000	35 475 000	36 841 000	37 927 000
Total Current Assets	3 246 000	4 771 000	1 561 000	1 814 000
Total Assets	37 455 000	40 245 000	38 402 000	39 741 000
Total Retained Equity	23 439 000	23 439 000	23 439 000	23 439 000
Total Equity	24 439 000	24 439 000	24 439 000	24 439 000
Total Long-Term Debt	6 002 000	7 343 000	8 684 000	10 025 000
Total Current Debt	7 015 000	8 464 000	5 280 000	5 277 000
Total Equity and Debt	37 455 000	40 245 000	38 402 000	39 741 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 043 000	6 640 000	5 835 000	5 233 000
Other Income	0	0	0	0
Revenue	7 043 000	6 640 000	5 835 000	5 233 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 054 000	1 126 000	1 206 000	1 294 000
Impairment	0	0	0	0
Expenditure	2 504 000	2 338 000	3 276 000	3 190 000
Operating Profit	4 539 000	4 302 000	2 559 000	2 043 000
Financial Income	59 000	0	0	1 000
Financial Costs	199 000	139 000	214 000	302 000
Financial Balance	−140 000	−139 000	−214 000	−301 000
Dividends	0	0	0	0
Net Income	3 432 000	3 247 000	1 830 000	1 359 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	34 074 000	35 128 000	36 254 000	37 460 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	34 074 000	35 128 000	36 254 000	37 460 000
Total Fiancial Fixed Assets	135 000	347 000	587 000	467 000
Total Fixed Assets	34 209 000	35 475 000	36 841 000	37 927 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 133 000	4 420 000	685 000	1 447 000
Total Current Assets	3 246 000	4 771 000	1 561 000	1 814 000
Total Assets	37 455 000	40 245 000	38 402 000	39 741 000
Total Equity	24 439 000	24 439 000	24 439 000	24 439 000
Short-Term Group Debt	6 695 000	8 295 000	4 132 000	3 787 000
Total Long-Term Debt	6 002 000	7 343 000	8 684 000	10 025 000
Creditors	151 000	69 000	1 101 000	1 442 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	169 000	100 000	47 000	49 000
Total Current Debt	7 015 000	8 464 000	5 280 000	5 277 000
Total Equity and Debt	37 455 000	40 245 000	38 402 000	39 741 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,04 %	13,29 %	7,49 %	5,56 %
Debt-to-Equity Ratio	0,25	0,3	0,36	0,41
Operating Profit Margin	64,45 %	64,79 %	43,86 %	39,04 %
Current Ratio	0,46	0,56	0,3	0,34
Quick Ratio	0,46	0,56	0,3	0,34
Equity Ratio	0,65	0,61	0,64	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %