FEMUND BRYGGE AS

2443 DREVSJØ

Finances

Share Ownership

Return on Equity

−40 %

Current Ratio

0,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	112 000	479 000	237 000	263 000
Net Income	−52 000	69 000	16 000	17 000
Total Assets	242 000	341 000	228 000	264 000
Total Equity	130 000	182 000	113 000	96 000

Income (NOK)	2022	2021	2020	2019
Revenue	112 000	479 000	237 000	263 000
Expenditure	164 000	390 000	217 000	241 000
Operating Profit	−51 000	89 000	20 000	22 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Earnings Before Tax	−52 000	90 000	21 000	22 000
Tax	0	20 000	5 000	5 000
Net Income	−52 000	69 000	16 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	227 000	189 000	196 000	167 000
Total Current Assets	15 000	152 000	31 000	97 000
Total Assets	242 000	341 000	228 000	264 000
Total Retained Equity	100 000	152 000	83 000	66 000
Total Equity	130 000	182 000	113 000	96 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	112 000	159 000	115 000	168 000
Total Equity and Debt	242 000	341 000	228 000	264 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	112 000	479 000	237 000	213 000
Other Income	0	0	0	50 000
Revenue	112 000	479 000	237 000	263 000
Cost of Goods Sold	59 000	200 000	56 000	79 000
Salary Costs	18 000	47 000	19 000	3 000
Depreciation	7 000	7 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	164 000	390 000	217 000	241 000
Operating Profit	−51 000	89 000	20 000	22 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Dividends	0	0	0	0
Net Income	−52 000	69 000	16 000	17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	146 000	153 000	160 000	167 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	146 000	153 000	160 000	167 000
Total Fiancial Fixed Assets	82 000	36 000	36 000	0
Total Fixed Assets	227 000	189 000	196 000	167 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	150 000	30 000	67 000
Total Current Assets	15 000	152 000	31 000	97 000
Total Assets	242 000	341 000	228 000	264 000
Total Equity	130 000	182 000	113 000	96 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	26 000	6 000	22 000
Unpaid Taxes	1 000	11 000	2 000	6 000
Dividends	0	0	0	0
Other Current Debt	99 000	101 000	102 000	134 000
Total Current Debt	112 000	159 000	115 000	168 000
Total Equity and Debt	242 000	341 000	228 000	264 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−40 %	37,91 %	14,16 %	17,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−45,54 %	18,58 %	8,44 %	8,37 %
Current Ratio	0,13	0,96	0,27	0,58
Quick Ratio	0,13	0,96	0,27	0,58
Equity Ratio	0,54	0,53	0,5	0,36
Gross Profit Margin	47,32 %	58,25 %	76,37 %	69,96 %