FAM VEKST AS

1394 NESBRU

Finances

Return on Equity

−3,29 %

Current Ratio

1,49

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	55 000	55 000	60 000	0
Net Income	−643 000	−564 000	−514 000	−12 000
Total Assets	21 579 000	18 272 000	8 808 000	288 000
Total Equity	19 568 000	18 211 000	8 774 000	288 000

Income (NOK)	2022	2021	2020	2019
Revenue	55 000	55 000	60 000	0
Expenditure	677 000	620 000	579 000	12 000
Operating Profit	−622 000	−565 000	−519 000	−12 000
Financial Income	0	2 000	5 000	0
Financial Costs	21 000	0	0	0
Financial Balance	−21 000	2 000	5 000	0
Earnings Before Tax	−643 000	−564 000	−514 000	−12 000
Tax	0	0	0	0
Net Income	−643 000	−564 000	−514 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 446 000	18 000 000	8 000 000	0
Total Current Assets	134 000	272 000	808 000	288 000
Total Assets	21 579 000	18 272 000	8 808 000	288 000
Total Retained Equity	−1 732 000	−1 089 000	−526 000	−12 000
Total Equity	19 568 000	18 211 000	8 774 000	288 000
Total Long-Term Debt	1 921 000	0	0	0
Total Current Debt	90 000	61 000	33 000	0
Total Equity and Debt	21 579 000	18 272 000	8 808 000	288 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 000	55 000	60 000	0
Other Income	0	0	0	0
Revenue	55 000	55 000	60 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	442 000	447 000	153 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	677 000	620 000	579 000	12 000
Operating Profit	−622 000	−565 000	−519 000	−12 000
Financial Income	0	2 000	5 000	0
Financial Costs	21 000	0	0	0
Financial Balance	−21 000	2 000	5 000	0
Dividends	0	0	0	0
Net Income	−643 000	−564 000	−514 000	−12 000

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	21 446 000	18 000 000	8 000 000	0
Total Fixed Assets	21 446 000	18 000 000	8 000 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	131 000	222 000	808 000	288 000
Total Current Assets	134 000	272 000	808 000	288 000
Total Assets	21 579 000	18 272 000	8 808 000	288 000
Total Equity	19 568 000	18 211 000	8 774 000	288 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 921 000	0	0	0
Creditors	4 000	2 000	0	0
Unpaid Taxes	29 000	19 000	18 000	0
Dividends	0	0	0	0
Other Current Debt	58 000	40 000	16 000	0
Total Current Debt	90 000	61 000	33 000	0
Total Equity and Debt	21 579 000	18 272 000	8 808 000	288 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,29 %	−3,1 %	−5,86 %	−4,17 %
Debt-to-Equity Ratio	0,1	0	0	0
Operating Profit Margin	−1 130,91 %	−1 027,27 %	−865 %	-
Current Ratio	1,49	4,46	24,48	-
Quick Ratio	1,49	4,46	24,48	-
Equity Ratio	0,91	1	1	1
Gross Profit Margin	100 %	100 %	100 %	-