FEMUNDSMARKA VILT & MOBILSLAKT AS

2443 DREVSJØ

Finances

Share Ownership

Return on Equity

−1,66 %

Current Ratio

6,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 897 000	2 399 000	908 000	4 232 000
Net Income	−8 000	−18 000	−130 000	12 000
Total Assets	546 000	605 000	905 000	1 001 000
Total Equity	481 000	489 000	506 000	637 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 897 000	2 399 000	908 000	4 232 000
Expenditure	3 906 000	2 418 000	1 075 000	4 218 000
Operating Profit	−9 000	−18 000	−167 000	13 000
Financial Income	1 000	1 000	1 000	4 000
Financial Costs	2 000	4 000	2 000	1 000
Financial Balance	−1 000	−3 000	−1 000	3 000
Earnings Before Tax	−9 000	−22 000	−167 000	17 000
Tax	−2 000	−4 000	−37 000	4 000
Net Income	−8 000	−18 000	−130 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	102 000	126 000	119 000	120 000
Total Current Assets	444 000	479 000	786 000	882 000
Total Assets	546 000	605 000	905 000	1 001 000
Total Retained Equity	381 000	389 000	406 000	537 000
Total Equity	481 000	489 000	506 000	637 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	65 000	116 000	399 000	365 000
Total Equity and Debt	546 000	605 000	905 000	1 001 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 853 000	2 385 000	891 000	4 187 000
Other Income	44 000	13 000	17 000	45 000
Revenue	3 897 000	2 399 000	908 000	4 232 000
Cost of Goods Sold	3 323 000	1 954 000	770 000	3 616 000
Salary Costs	190 000	102 000	99 000	261 000
Depreciation	25 000	27 000	37 000	47 000
Impairment	0	0	0	0
Expenditure	3 906 000	2 418 000	1 075 000	4 218 000
Operating Profit	−9 000	−18 000	−167 000	13 000
Financial Income	1 000	1 000	1 000	4 000
Financial Costs	2 000	4 000	2 000	1 000
Financial Balance	−1 000	−3 000	−1 000	3 000
Dividends	0	0	0	0
Net Income	−8 000	−18 000	−130 000	12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	66 000	65 000	60 000	24 000
Real Eastate	0	0	1 000	6 000
Machinery and Plant Facilities	0	61 000	54 000	74 000
Fixtures	36 000	0	4 000	16 000
Total Tangible Assets	36 000	61 000	59 000	96 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	102 000	126 000	119 000	120 000
Stock	23 000	39 000	0	54 000
Total Investments	0	0	0	0
Cash, Bank	279 000	245 000	388 000	370 000
Total Current Assets	444 000	479 000	786 000	882 000
Total Assets	546 000	605 000	905 000	1 001 000
Total Equity	481 000	489 000	506 000	637 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	34 000	96 000	334 000	380 000
Unpaid Taxes	31 000	18 000	12 000	−19 000
Dividends	0	0	0	0
Other Current Debt	0	3 000	53 000	3 000
Total Current Debt	65 000	116 000	399 000	365 000
Total Equity and Debt	546 000	605 000	905 000	1 001 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,66 %	−3,68 %	−25,69 %	1,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,23 %	−0,75 %	−18,39 %	0,31 %
Current Ratio	6,83	4,13	1,97	2,42
Quick Ratio	10,57	6,22	1,97	2,84
Equity Ratio	0,88	0,81	0,56	0,64
Gross Profit Margin	14,73 %	18,55 %	15,2 %	14,56 %