FEMMET AS

2816 GJØVIK

Finances

Share Ownership

Return on Equity

15,22 %

Current Ratio

12,48

Debt-to-Equity Ratio

1,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 108 000	738 000	639 000	721 000
Net Income	333 000	354 000	80 000	330 000
Total Assets	4 991 000	4 962 000	4 759 000	5 162 000
Total Equity	2 188 000	1 855 000	1 501 000	1 421 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 108 000	738 000	639 000	721 000
Expenditure	588 000	221 000	471 000	247 000
Operating Profit	521 000	517 000	167 000	474 000
Financial Income	0	0	0	0
Financial Costs	94 000	63 000	65 000	51 000
Financial Balance	−94 000	−63 000	−65 000	−51 000
Earnings Before Tax	427 000	454 000	103 000	423 000
Tax	94 000	100 000	23 000	93 000
Net Income	333 000	354 000	80 000	330 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 130 000	4 158 000	4 272 000	4 392 000
Total Current Assets	861 000	804 000	487 000	770 000
Total Assets	4 991 000	4 962 000	4 759 000	5 162 000
Total Retained Equity	1 138 000	805 000	451 000	371 000
Total Equity	2 188 000	1 855 000	1 501 000	1 421 000
Total Long-Term Debt	2 734 000	2 953 000	3 150 000	1 399 000
Total Current Debt	69 000	154 000	108 000	2 343 000
Total Equity and Debt	4 991 000	4 962 000	4 759 000	5 162 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 108 000	0	0	0
Other Income	0	738 000	639 000	721 000
Revenue	1 108 000	738 000	639 000	721 000
Cost of Goods Sold	−93 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	127 000	114 000	120 000	120 000
Impairment	0	0	0	0
Expenditure	588 000	221 000	471 000	247 000
Operating Profit	521 000	517 000	167 000	474 000
Financial Income	0	0	0	0
Financial Costs	94 000	63 000	65 000	51 000
Financial Balance	−94 000	−63 000	−65 000	−51 000
Dividends	0	354 000	80 000	0
Net Income	333 000	354 000	80 000	330 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 036 000	3 319 000	3 431 000	3 544 000
Machinery and Plant Facilities	94 000	839 000	839 000	839 000
Fixtures	0	0	1 000	9 000
Total Tangible Assets	4 130 000	4 158 000	4 272 000	4 392 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 130 000	4 158 000	4 272 000	4 392 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	734 000	669 000	375 000	666 000
Total Current Assets	861 000	804 000	487 000	770 000
Total Assets	4 991 000	4 962 000	4 759 000	5 162 000
Total Equity	2 188 000	1 855 000	1 501 000	1 421 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 734 000	2 953 000	3 150 000	1 399 000
Creditors	30 000	35 000	12 000	23 000
Unpaid Taxes	−1 000	27 000	32 000	21 000
Dividends	0	354 000	80 000	0
Other Current Debt	−76 000	−9 000	39 000	2 202 000
Total Current Debt	69 000	154 000	108 000	2 343 000
Total Equity and Debt	4 991 000	4 962 000	4 759 000	5 162 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,22 %	19,08 %	5,33 %	23,22 %
Debt-to-Equity Ratio	1,25	1,59	2,1	0,98
Operating Profit Margin	47,02 %	70,05 %	26,13 %	65,74 %
Current Ratio	12,48	5,22	4,51	0,33
Quick Ratio	12,48	5,22	4,51	0,33
Equity Ratio	0,44	0,37	0,32	0,28
Gross Profit Margin	108,39 %	100 %	100 %	100 %