FEM FIRE FEM AS

4042 HAFRSFJORD

Finances

Share Ownership

Return on Equity

31,89 %

Current Ratio

7,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 915 000	2 000 000	1 783 000	1 483 000
Net Income	1 114 000	888 000	776 000	685 000
Total Assets	4 006 000	2 896 000	1 973 000	1 120 000
Total Equity	3 493 000	2 379 000	1 491 000	715 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 915 000	2 000 000	1 783 000	1 483 000
Expenditure	501 000	891 000	791 000	607 000
Operating Profit	1 414 000	1 109 000	992 000	876 000
Financial Income	25 000	23 000	4 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	25 000	23 000	3 000	2 000
Earnings Before Tax	1 439 000	1 132 000	995 000	878 000
Tax	324 000	244 000	219 000	193 000
Net Income	1 114 000	888 000	776 000	685 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	4 006 000	2 896 000	1 973 000	1 120 000
Total Assets	4 006 000	2 896 000	1 973 000	1 120 000
Total Retained Equity	3 463 000	2 349 000	1 461 000	685 000
Total Equity	3 493 000	2 379 000	1 491 000	715 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	513 000	518 000	482 000	405 000
Total Equity and Debt	4 006 000	2 896 000	1 973 000	1 120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 915 000	2 000 000	1 779 000	1 483 000
Other Income	0	0	4 000	0
Revenue	1 915 000	2 000 000	1 783 000	1 483 000
Cost of Goods Sold	54 000	0	0	0
Salary Costs	342 000	806 000	703 000	584 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	501 000	891 000	791 000	607 000
Operating Profit	1 414 000	1 109 000	992 000	876 000
Financial Income	25 000	23 000	4 000	2 000
Financial Costs	0	0	1 000	0
Financial Balance	25 000	23 000	3 000	2 000
Dividends	0	0	0	0
Net Income	1 114 000	888 000	776 000	685 000

Balance details (NOK)	2022	2021	2020	2019
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	397 000	0	0	0
Total Investments	1 813 000	60 000	0	0
Cash, Bank	1 573 000	2 410 000	1 761 000	971 000
Total Current Assets	4 006 000	2 896 000	1 973 000	1 120 000
Total Assets	4 006 000	2 896 000	1 973 000	1 120 000
Total Equity	3 493 000	2 379 000	1 491 000	715 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	5 000	6 000	1 000
Unpaid Taxes	118 000	130 000	121 000	110 000
Dividends	0	0	0	0
Other Current Debt	65 000	138 000	137 000	101 000
Total Current Debt	513 000	518 000	482 000	405 000
Total Equity and Debt	4 006 000	2 896 000	1 973 000	1 120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,89 %	37,33 %	52,05 %	95,8 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	73,84 %	55,45 %	55,64 %	59,07 %
Current Ratio	7,81	5,59	4,09	2,77
Quick Ratio	34,53	5,59	4,09	2,77
Equity Ratio	0,87	0,82	0,76	0,64
Gross Profit Margin	97,18 %	100 %	100 %	100 %