FM MILJØPRODUKTER AS

2819 GJØVIK

Finances

Share Ownership

Return on Equity

35,83 %

Current Ratio

5,4

Debt-to-Equity Ratio

1,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 103 000	711 000	607 000	359 000
Net Income	172 000	145 000	−48 000	61 000
Total Assets	1 050 000	417 000	254 000	229 000
Total Equity	480 000	308 000	164 000	212 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 103 000	711 000	607 000	359 000
Expenditure	874 000	525 000	666 000	279 000
Operating Profit	229 000	186 000	−58 000	81 000
Financial Income	0	0	0	0
Financial Costs	9 000	0	0	0
Financial Balance	−9 000	0	0	0
Earnings Before Tax	220 000	186 000	−58 000	81 000
Tax	48 000	41 000	−10 000	19 000
Net Income	172 000	145 000	−48 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	592 000	23 000	10 000	0
Total Current Assets	459 000	394 000	244 000	229 000
Total Assets	1 050 000	417 000	254 000	229 000
Total Retained Equity	330 000	158 000	14 000	62 000
Total Equity	480 000	308 000	164 000	212 000
Total Long-Term Debt	486 000	1 000	0	0
Total Current Debt	85 000	108 000	90 000	17 000
Total Equity and Debt	1 050 000	417 000	254 000	229 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 103 000	711 000	607 000	359 000
Other Income	0	0	0	0
Revenue	1 103 000	711 000	607 000	359 000
Cost of Goods Sold	678 000	472 000	459 000	189 000
Salary Costs	0	0	0	0
Depreciation	73 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	874 000	525 000	666 000	279 000
Operating Profit	229 000	186 000	−58 000	81 000
Financial Income	0	0	0	0
Financial Costs	9 000	0	0	0
Financial Balance	−9 000	0	0	0
Dividends	0	0	0	0
Net Income	172 000	145 000	−48 000	61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	10 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	592 000	23 000	0	0
Total Tangible Assets	592 000	23 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	592 000	23 000	10 000	0
Stock	71 000	107 000	74 000	100 000
Total Investments	0	0	0	0
Cash, Bank	217 000	126 000	63 000	27 000
Total Current Assets	459 000	394 000	244 000	229 000
Total Assets	1 050 000	417 000	254 000	229 000
Total Equity	480 000	308 000	164 000	212 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	486 000	1 000	0	0
Creditors	43 000	9 000	58 000	−14 000
Unpaid Taxes	16 000	19 000	10 000	11 000
Dividends	0	0	0	0
Other Current Debt	0	50 000	22 000	0
Total Current Debt	85 000	108 000	90 000	17 000
Total Equity and Debt	1 050 000	417 000	254 000	229 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,83 %	47,08 %	−29,27 %	28,77 %
Debt-to-Equity Ratio	1,01	0	0	0
Operating Profit Margin	20,76 %	26,16 %	−9,56 %	22,56 %
Current Ratio	5,4	3,65	2,71	13,47
Quick Ratio	32,79	394	15,25	−2,76
Equity Ratio	0,46	0,74	0,65	0,93
Gross Profit Margin	38,53 %	33,61 %	24,38 %	47,35 %