FVT MUR AS

1550 HØLEN

Finances

Share Ownership

Return on Equity

6,58 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 380 000	4 660 000	4 300 000	4 169 000
Net Income	21 000	268 000	50 000	−119 000
Total Assets	741 000	834 000	1 103 000	965 000
Total Equity	319 000	298 000	30 000	−20 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 380 000	4 660 000	4 300 000	4 169 000
Expenditure	5 300 000	4 270 000	4 215 000	4 306 000
Operating Profit	81 000	391 000	85 000	−137 000
Financial Income	0	0	1 000	0
Financial Costs	54 000	47 000	21 000	16 000
Financial Balance	−54 000	−47 000	−20 000	−16 000
Earnings Before Tax	26 000	344 000	64 000	−153 000
Tax	6 000	76 000	14 000	−34 000
Net Income	21 000	268 000	50 000	−119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	302 000	379 000	342 000	340 000
Total Current Assets	439 000	455 000	761 000	626 000
Total Assets	741 000	834 000	1 103 000	965 000
Total Retained Equity	−731 000	−752 000	−1 020 000	−1 070 000
Total Equity	319 000	298 000	30 000	−20 000
Total Long-Term Debt	0	0	0	14 000
Total Current Debt	422 000	535 000	1 073 000	972 000
Total Equity and Debt	741 000	834 000	1 103 000	965 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 350 000	4 660 000	4 237 000	4 169 000
Other Income	30 000	0	63 000	0
Revenue	5 380 000	4 660 000	4 300 000	4 169 000
Cost of Goods Sold	2 992 000	3 000 000	2 060 000	2 282 000
Salary Costs	1 733 000	820 000	1 242 000	1 293 000
Depreciation	76 000	40 000	25 000	71 000
Impairment	0	0	0	0
Expenditure	5 300 000	4 270 000	4 215 000	4 306 000
Operating Profit	81 000	391 000	85 000	−137 000
Financial Income	0	0	1 000	0
Financial Costs	54 000	47 000	21 000	16 000
Financial Balance	−54 000	−47 000	−20 000	−16 000
Dividends	0	0	0	0
Net Income	21 000	268 000	50 000	−119 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	208 000	214 000	289 000	304 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	94 000	165 000	53 000	36 000
Fixtures	0	0	0	0
Total Tangible Assets	94 000	165 000	53 000	36 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	302 000	379 000	342 000	340 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	108 000	193 000	108 000	55 000
Total Current Assets	439 000	455 000	761 000	626 000
Total Assets	741 000	834 000	1 103 000	965 000
Total Equity	319 000	298 000	30 000	−20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	14 000
Creditors	78 000	189 000	20 000	101 000
Unpaid Taxes	133 000	79 000	117 000	149 000
Dividends	0	0	0	0
Other Current Debt	211 000	267 000	936 000	722 000
Total Current Debt	422 000	535 000	1 073 000	972 000
Total Equity and Debt	741 000	834 000	1 103 000	965 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,58 %	89,93 %	166,67 %	595 %
Debt-to-Equity Ratio	0	0	0	−0,7
Operating Profit Margin	1,51 %	8,39 %	1,98 %	−3,29 %
Current Ratio	1,04	0,85	0,71	0,64
Quick Ratio	1,04	0,85	0,71	0,64
Equity Ratio	0,43	0,36	0,03	−0,02
Gross Profit Margin	44,39 %	35,62 %	52,09 %	45,26 %