FORTIDSMINNEFORENINGEN

0152 OSLO

Finances

Share Ownership

Return on Equity

−51,42 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 661 000	39 289 000	50 314 000	61 099 000
Net Income	−6 073 000	−3 147 000	4 197 000	5 922 000
Total Assets	34 849 000	40 202 000	44 504 000	38 280 000
Total Equity	11 811 000	17 884 000	21 032 000	16 835 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 661 000	39 289 000	50 314 000	61 099 000
Expenditure	55 617 000	42 436 000	46 121 000	55 189 000
Operating Profit	−5 955 000	−3 147 000	4 193 000	5 910 000
Financial Income	0	0	5 000	13 000
Financial Costs	119 000	0	1 000	0
Financial Balance	−119 000	0	4 000	13 000
Earnings Before Tax	−6 073 000	−3 147 000	4 197 000	5 922 000
Tax	0	0	0	0
Net Income	−6 073 000	−3 147 000	4 197 000	5 922 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 947 000	6 789 000	2 214 000	2 191 000
Total Current Assets	27 902 000	33 413 000	42 290 000	36 089 000
Total Assets	34 849 000	40 202 000	44 504 000	38 280 000
Total Retained Equity	11 811 000	17 884 000	21 032 000	16 835 000
Total Equity	11 811 000	17 884 000	21 032 000	16 835 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	23 038 000	22 317 000	23 472 000	21 445 000
Total Equity and Debt	34 849 000	40 202 000	44 504 000	38 280 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 307 000	4 243 000	3 552 000	6 137 000
Other Income	41 354 000	35 047 000	46 762 000	54 961 000
Revenue	49 661 000	39 289 000	50 314 000	61 099 000
Cost of Goods Sold	211 000	10 000	85 000	110 000
Salary Costs	8 853 000	11 026 000	10 477 000	8 992 000
Depreciation	302 000	231 000	211 000	278 000
Impairment	4 164 000	0	0	0
Expenditure	55 617 000	42 436 000	46 121 000	55 189 000
Operating Profit	−5 955 000	−3 147 000	4 193 000	5 910 000
Financial Income	0	0	5 000	13 000
Financial Costs	119 000	0	1 000	0
Financial Balance	−119 000	0	4 000	13 000
Dividends	0	0	0	0
Net Income	−6 073 000	−3 147 000	4 197 000	5 922 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 137 000	5 980 000	1 684 000	1 744 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	810 000	809 000	530 000	446 000
Total Tangible Assets	6 947 000	6 789 000	2 214 000	2 191 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 947 000	6 789 000	2 214 000	2 191 000
Stock	644 000	610 000	593 000	426 000
Total Investments	19 242 000	14 311 000	7 949 000	3 300 000
Cash, Bank	7 251 000	17 238 000	29 847 000	31 601 000
Total Current Assets	27 902 000	33 413 000	42 290 000	36 089 000
Total Assets	34 849 000	40 202 000	44 504 000	38 280 000
Total Equity	11 811 000	17 884 000	21 032 000	16 835 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	1 455 000	1 358 000	1 215 000	1 204 000
Dividends	0	0	0	0
Other Current Debt	21 583 000	20 960 000	22 258 000	20 241 000
Total Current Debt	23 038 000	22 317 000	23 472 000	21 445 000
Total Equity and Debt	34 849 000	40 202 000	44 504 000	38 280 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−51,42 %	−17,6 %	19,96 %	35,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−11,99 %	−8,01 %	8,33 %	9,67 %
Current Ratio	1,21	1,5	1,8	1,68
Quick Ratio	1,25	1,54	1,85	1,72
Equity Ratio	0,34	0,44	0,47	0,44
Gross Profit Margin	99,58 %	99,97 %	99,83 %	99,82 %