FAMELIEN AS

4307 SANDNES

Finances

Return on Equity

17,04 %

Current Ratio

167,91

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	215 000	696 000	411 000	211 000
Net Income	994 000	−107 000	−565 000	−561 000
Total Assets	8 433 000	8 024 000	8 130 000	8 371 000
Total Equity	5 835 000	4 853 000	4 961 000	5 526 000

Income (NOK)	2022	2021	2020	2019
Revenue	215 000	696 000	411 000	211 000
Expenditure	596 000	743 000	739 000	677 000
Operating Profit	−381 000	−47 000	−327 000	−466 000
Financial Income	617 000	0	0	9 000
Financial Costs	227 000	60 000	238 000	104 000
Financial Balance	390 000	−60 000	−238 000	−95 000
Earnings Before Tax	10 000	−107 000	−565 000	−561 000
Tax	−984 000	0	0	0
Net Income	994 000	−107 000	−565 000	−561 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 060 000	5 825 000	5 630 000	5 734 000
Total Current Assets	5 373 000	2 199 000	2 500 000	2 637 000
Total Assets	8 433 000	8 024 000	8 130 000	8 371 000
Total Retained Equity	5 342 000	4 360 000	4 468 000	5 033 000
Total Equity	5 835 000	4 853 000	4 961 000	5 526 000
Total Long-Term Debt	2 566 000	2 846 000	2 776 000	2 345 000
Total Current Debt	32 000	324 000	393 000	500 000
Total Equity and Debt	8 433 000	8 024 000	8 130 000	8 371 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	215 000	261 000	303 000	384 000
Other Income	0	435 000	108 000	−172 000
Revenue	215 000	696 000	411 000	211 000
Cost of Goods Sold	0	0	0	0
Salary Costs	287 000	403 000	427 000	387 000
Depreciation	0	0	0	55 000
Impairment	0	0	0	0
Expenditure	596 000	743 000	739 000	677 000
Operating Profit	−381 000	−47 000	−327 000	−466 000
Financial Income	617 000	0	0	9 000
Financial Costs	227 000	60 000	238 000	104 000
Financial Balance	390 000	−60 000	−238 000	−95 000
Dividends	0	0	0	0
Net Income	994 000	−107 000	−565 000	−561 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	984 000	0	0	0
Real Eastate	1 917 000	1 917 000	1 917 000	1 917 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	159 000	159 000	159 000	284 000
Total Tangible Assets	2 076 000	2 076 000	2 076 000	2 200 000
Total Fiancial Fixed Assets	0	3 749 000	3 554 000	3 534 000
Total Fixed Assets	3 060 000	5 825 000	5 630 000	5 734 000
Stock	0	0	0	0
Total Investments	4 322 000	1 257 000	1 534 000	1 925 000
Cash, Bank	66 000	99 000	200 000	61 000
Total Current Assets	5 373 000	2 199 000	2 500 000	2 637 000
Total Assets	8 433 000	8 024 000	8 130 000	8 371 000
Total Equity	5 835 000	4 853 000	4 961 000	5 526 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 566 000	2 846 000	2 776 000	2 345 000
Creditors	0	8 000	17 000	9 000
Unpaid Taxes	48 000	53 000	68 000	113 000
Dividends	0	0	0	0
Other Current Debt	−16 000	263 000	308 000	378 000
Total Current Debt	32 000	324 000	393 000	500 000
Total Equity and Debt	8 433 000	8 024 000	8 130 000	8 371 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,04 %	−2,2 %	−11,39 %	−10,15 %
Debt-to-Equity Ratio	0,44	0,59	0,56	0,42
Operating Profit Margin	−177,21 %	−6,75 %	−79,56 %	−220,85 %
Current Ratio	167,91	6,79	6,36	5,27
Quick Ratio	167,91	6,79	6,36	5,27
Equity Ratio	0,69	0,6	0,61	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %