FEMTI AS

5310 HAUGLANDSHELLA

Finances

Share Ownership

Return on Equity

−4,65 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	29 000	177 000	280 000	218 000
Net Income	−2 000	−14 000	81 000	−60 000
Total Assets	188 000	209 000	201 000	94 000
Total Equity	43 000	46 000	60 000	−21 000

Income (NOK)	2021	2020	2019	2018
Revenue	29 000	177 000	280 000	218 000
Expenditure	32 000	190 000	199 000	277 000
Operating Profit	−2 000	−14 000	81 000	−60 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−2 000	−14 000	81 000	−60 000
Tax	0	0	0	0
Net Income	−2 000	−14 000	81 000	−60 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	188 000	209 000	201 000	94 000
Total Assets	188 000	209 000	201 000	94 000
Total Retained Equity	13 000	16 000	30 000	−51 000
Total Equity	43 000	46 000	60 000	−21 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	145 000	163 000	141 000	114 000
Total Equity and Debt	188 000	209 000	201 000	94 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	29 000	177 000	280 000	218 000
Other Income	0	0	0	0
Revenue	29 000	177 000	280 000	218 000
Cost of Goods Sold	0	30 000	32 000	32 000
Salary Costs	0	60 000	52 000	206 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	32 000	190 000	199 000	277 000
Operating Profit	−2 000	−14 000	81 000	−60 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−2 000	−14 000	81 000	−60 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	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	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	164 000	182 000	193 000	92 000
Total Current Assets	188 000	209 000	201 000	94 000
Total Assets	188 000	209 000	201 000	94 000
Total Equity	43 000	46 000	60 000	−21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	1 000	0
Unpaid Taxes	121 000	138 000	123 000	80 000
Dividends	0	0	0	0
Other Current Debt	19 000	19 000	13 000	29 000
Total Current Debt	145 000	163 000	141 000	114 000
Total Equity and Debt	188 000	209 000	201 000	94 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−4,65 %	−30,43 %	135 %	285,71 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−6,9 %	−7,91 %	28,93 %	−27,52 %
Current Ratio	1,3	1,28	1,43	0,82
Quick Ratio	1,3	1,28	1,43	0,82
Equity Ratio	0,23	0,22	0,3	−0,22
Gross Profit Margin	100 %	83,05 %	88,57 %	85,32 %