FEM T AS

2055 NORDKISA

Finances

Return on Equity

3 %

Current Ratio

28,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	756 000	1 928 000	4 210 000	69 167 000
Total Assets	25 640 000	28 824 000	43 362 000	93 738 000
Total Equity	25 180 000	28 824 000	30 696 000	37 153 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	130 000	152 000	125 000	7 151 000
Operating Profit	−130 000	−152 000	−125 000	−7 151 000
Financial Income	887 000	2 871 000	4 368 000	85 148 000
Financial Costs	0	790 000	32 000	8 830 000
Financial Balance	887 000	2 081 000	4 336 000	76 318 000
Earnings Before Tax	756 000	1 928 000	4 210 000	69 167 000
Tax	0	0	0	0
Net Income	756 000	1 928 000	4 210 000	69 167 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 636 000	8 526 000	6 799 000	23 375 000
Total Current Assets	13 004 000	20 298 000	36 563 000	70 363 000
Total Assets	25 640 000	28 824 000	43 362 000	93 738 000
Total Retained Equity	17 699 000	21 343 000	23 214 000	25 005 000
Total Equity	25 180 000	28 824 000	30 696 000	37 153 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	460 000	0	12 667 000	56 585 000
Total Equity and Debt	25 640 000	28 824 000	43 362 000	93 738 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	456 000
Depreciation	0	0	0	45 000
Impairment	0	0	39 000	0
Expenditure	130 000	152 000	125 000	7 151 000
Operating Profit	−130 000	−152 000	−125 000	−7 151 000
Financial Income	887 000	2 871 000	4 368 000	85 148 000
Financial Costs	0	790 000	32 000	8 830 000
Financial Balance	887 000	2 081 000	4 336 000	76 318 000
Dividends	4 400 000	3 800 000	6 000 000	0
Net Income	756 000	1 928 000	4 210 000	69 167 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 148 000	660 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 148 000	660 000	0	0
Total Fiancial Fixed Assets	11 488 000	7 866 000	6 799 000	23 375 000
Total Fixed Assets	12 636 000	8 526 000	6 799 000	23 375 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 004 000	20 298 000	36 563 000	68 357 000
Total Current Assets	13 004 000	20 298 000	36 563 000	70 363 000
Total Assets	25 640 000	28 824 000	43 362 000	93 738 000
Total Equity	25 180 000	28 824 000	30 696 000	37 153 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	4 400 000	3 800 000	6 000 000	0
Other Current Debt	60 000	0	6 667 000	56 585 000
Total Current Debt	460 000	0	12 667 000	56 585 000
Total Equity and Debt	25 640 000	28 824 000	43 362 000	93 738 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 %	6,69 %	13,72 %	186,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	28,27	-	2,89	1,24
Quick Ratio	28,27	-	2,89	1,24
Equity Ratio	0,98	1	0,71	0,4
Gross Profit Margin	-	-	-	-