FAMECO AS

2020 SKEDSMOKORSET

Finances

Return on Equity

−7,64 %

Current Ratio

1 792,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−3 618 000	6 691 000	5 905 000	4 624 000
Total Assets	47 372 000	54 077 000	49 298 000	45 375 000
Total Equity	47 347 000	50 965 000	47 275 000	43 370 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	357 000	478 000	331 000	331 000
Operating Profit	−357 000	−478 000	−331 000	−331 000
Financial Income	738 000	7 196 000	6 330 000	5 272 000
Financial Costs	4 000 000	27 000	95 000	317 000
Financial Balance	−3 262 000	7 169 000	6 235 000	4 955 000
Earnings Before Tax	−3 618 000	6 691 000	5 905 000	4 624 000
Tax	0	0	0	0
Net Income	−3 618 000	6 691 000	5 905 000	4 624 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 548 000	2 186 000	3 439 000	3 404 000
Total Current Assets	44 824 000	51 892 000	45 859 000	41 971 000
Total Assets	47 372 000	54 077 000	49 298 000	45 375 000
Total Retained Equity	47 131 000	50 749 000	47 059 000	43 154 000
Total Equity	47 347 000	50 965 000	47 275 000	43 370 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	25 000	3 112 000	2 024 000	2 005 000
Total Equity and Debt	47 372 000	54 077 000	49 298 000	45 375 000

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	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	357 000	478 000	331 000	331 000
Operating Profit	−357 000	−478 000	−331 000	−331 000
Financial Income	738 000	7 196 000	6 330 000	5 272 000
Financial Costs	4 000 000	27 000	95 000	317 000
Financial Balance	−3 262 000	7 169 000	6 235 000	4 955 000
Dividends	0	0	2 000 000	2 000 000
Net Income	−3 618 000	6 691 000	5 905 000	4 624 000

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	2 548 000	2 186 000	3 439 000	3 404 000
Total Fixed Assets	2 548 000	2 186 000	3 439 000	3 404 000
Stock	0	0	0	0
Total Investments	44 512 000	51 066 000	45 243 000	41 347 000
Cash, Bank	203 000	533 000	454 000	597 000
Total Current Assets	44 824 000	51 892 000	45 859 000	41 971 000
Total Assets	47 372 000	54 077 000	49 298 000	45 375 000
Total Equity	47 347 000	50 965 000	47 275 000	43 370 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	13 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	2 000 000	2 000 000
Other Current Debt	25 000	100 000	24 000	5 000
Total Current Debt	25 000	3 112 000	2 024 000	2 005 000
Total Equity and Debt	47 372 000	54 077 000	49 298 000	45 375 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,64 %	13,13 %	12,49 %	10,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1 792,96	16,67	22,66	20,93
Quick Ratio	1 792,96	16,67	22,66	20,93
Equity Ratio	1	0,94	0,96	0,96
Gross Profit Margin	-	-	-	-