FEMUR EIENDOM AS

8802 SANDNESSJØEN

Finances

Return on Equity

−1,93 %

Current Ratio

1,47

Debt-to-Equity Ratio

3,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 966 000	4 246 000	5 318 000	5 099 000
Net Income	−237 000	−507 000	77 000	−416 000
Total Assets	57 963 000	52 655 000	51 156 000	51 361 000
Total Equity	12 304 000	12 541 000	13 048 000	12 971 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 966 000	4 246 000	5 318 000	5 099 000
Expenditure	4 047 000	3 543 000	3 906 000	4 275 000
Operating Profit	919 000	703 000	1 411 000	824 000
Financial Income	1 047 000	663 000	636 000	431 000
Financial Costs	2 270 000	1 851 000	1 949 000	1 871 000
Financial Balance	−1 223 000	−1 188 000	−1 313 000	−1 440 000
Earnings Before Tax	−304 000	−485 000	99 000	−616 000
Tax	−67 000	22 000	22 000	−200 000
Net Income	−237 000	−507 000	77 000	−416 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 453 000	49 827 000	47 803 000	49 164 000
Total Current Assets	9 510 000	2 828 000	3 353 000	2 197 000
Total Assets	57 963 000	52 655 000	51 156 000	51 361 000
Total Retained Equity	12 201 000	12 438 000	12 945 000	12 868 000
Total Equity	12 304 000	12 541 000	13 048 000	12 971 000
Total Long-Term Debt	39 186 000	37 053 000	35 542 000	35 991 000
Total Current Debt	6 473 000	3 061 000	2 567 000	2 399 000
Total Equity and Debt	57 963 000	52 655 000	51 156 000	51 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 066 000	882 000	1 357 000	797 000
Other Income	3 900 000	3 364 000	3 962 000	4 302 000
Revenue	4 966 000	4 246 000	5 318 000	5 099 000
Cost of Goods Sold	138 000	136 000	297 000	12 000
Salary Costs	686 000	664 000	690 000	680 000
Depreciation	1 334 000	1 342 000	1 329 000	1 329 000
Impairment	0	0	0	0
Expenditure	4 047 000	3 543 000	3 906 000	4 275 000
Operating Profit	919 000	703 000	1 411 000	824 000
Financial Income	1 047 000	663 000	636 000	431 000
Financial Costs	2 270 000	1 851 000	1 949 000	1 871 000
Financial Balance	−1 223 000	−1 188 000	−1 313 000	−1 440 000
Dividends	0	0	0	0
Net Income	−237 000	−507 000	77 000	−416 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	32 754 000	35 178 000	35 150 000	36 279 000
Machinery and Plant Facilities	59 000	73 000	29 000	51 000
Fixtures	501 000	672 000	850 000	1 029 000
Total Tangible Assets	33 314 000	35 924 000	36 029 000	37 358 000
Total Fiancial Fixed Assets	15 140 000	13 903 000	11 774 000	11 806 000
Total Fixed Assets	48 453 000	49 827 000	47 803 000	49 164 000
Stock	4 480 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	64 000	67 000	183 000
Total Current Assets	9 510 000	2 828 000	3 353 000	2 197 000
Total Assets	57 963 000	52 655 000	51 156 000	51 361 000
Total Equity	12 304 000	12 541 000	13 048 000	12 971 000
Short-Term Group Debt	35 000	1 014 000	0	0
Total Long-Term Debt	39 186 000	37 053 000	35 542 000	35 991 000
Creditors	63 000	755 000	1 277 000	1 212 000
Unpaid Taxes	109 000	351 000	168 000	268 000
Dividends	0	0	0	0
Other Current Debt	960 000	941 000	1 122 000	920 000
Total Current Debt	6 473 000	3 061 000	2 567 000	2 399 000
Total Equity and Debt	57 963 000	52 655 000	51 156 000	51 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,93 %	−4,04 %	0,59 %	−3,21 %
Debt-to-Equity Ratio	3,18	2,95	2,72	2,77
Operating Profit Margin	18,51 %	16,56 %	26,53 %	16,16 %
Current Ratio	1,47	0,92	1,31	0,92
Quick Ratio	4,77	0,92	1,31	0,92
Equity Ratio	0,21	0,24	0,26	0,25
Gross Profit Margin	97,22 %	96,8 %	94,42 %	99,76 %