FARMASIKOMPETANSE AS

9510 ALTA

Finances

Share Ownership

Return on Equity

307,92 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 362 000	1 851 000	2 213 000	2 200 000
Net Income	311 000	486 000	681 000	785 000
Total Assets	625 000	859 000	1 232 000	1 277 000
Total Equity	101 000	100 000	101 000	106 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 362 000	1 851 000	2 213 000	2 200 000
Expenditure	964 000	1 227 000	1 339 000	1 194 000
Operating Profit	398 000	624 000	873 000	1 006 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	398 000	624 000	874 000	1 006 000
Tax	88 000	137 000	192 000	221 000
Net Income	311 000	486 000	681 000	785 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	625 000	859 000	1 232 000	1 277 000
Total Assets	625 000	859 000	1 232 000	1 277 000
Total Retained Equity	1 000	0	1 000	6 000
Total Equity	101 000	100 000	101 000	106 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	525 000	759 000	1 131 000	1 170 000
Total Equity and Debt	625 000	859 000	1 232 000	1 277 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 362 000	1 851 000	2 213 000	2 200 000
Other Income	0	0	0	0
Revenue	1 362 000	1 851 000	2 213 000	2 200 000
Cost of Goods Sold	704 000	1 009 000	1 239 000	1 094 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	964 000	1 227 000	1 339 000	1 194 000
Operating Profit	398 000	624 000	873 000	1 006 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	310 000	487 000	687 000	780 000
Net Income	311 000	486 000	681 000	785 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	210 000	662 000	922 000	1 029 000
Total Current Assets	625 000	859 000	1 232 000	1 277 000
Total Assets	625 000	859 000	1 232 000	1 277 000
Total Equity	101 000	100 000	101 000	106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	95 000	116 000	211 000	110 000
Unpaid Taxes	32 000	17 000	32 000	59 000
Dividends	310 000	487 000	687 000	780 000
Other Current Debt	1 000	1 000	8 000	0
Total Current Debt	525 000	759 000	1 131 000	1 170 000
Total Equity and Debt	625 000	859 000	1 232 000	1 277 000

Financial indicators	2022	2021	2020	2019
Return on Equity	307,92 %	486 %	674,26 %	740,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,22 %	33,71 %	39,45 %	45,73 %
Current Ratio	1,19	1,13	1,09	1,09
Quick Ratio	1,19	1,13	1,09	1,09
Equity Ratio	0,16	0,12	0,08	0,08
Gross Profit Margin	48,31 %	45,49 %	44,01 %	50,27 %