FLAMMEBJØRK AS

2211 KONGSVINGER

Finances

Share Ownership

Return on Equity

13,23 %

Current Ratio

−9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	166 000	−236 000	−100 000	−36 000
Total Assets	1 243 000	3 125 000	3 511 000	4 864 000
Total Equity	1 255 000	1 636 000	1 872 000	1 972 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	27 000	107 000	43 000	52 000
Operating Profit	−27 000	−107 000	−43 000	−52 000
Financial Income	244 000	5 000	44 000	108 000
Financial Costs	52 000	137 000	101 000	92 000
Financial Balance	192 000	−132 000	−57 000	16 000
Earnings Before Tax	166 000	−240 000	−100 000	−36 000
Tax	0	−4 000	0	0
Net Income	166 000	−236 000	−100 000	−36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 144 000	3 054 000	3 460 000	4 752 000
Total Current Assets	99 000	71 000	51 000	111 000
Total Assets	1 243 000	3 125 000	3 511 000	4 864 000
Total Retained Equity	707 000	1 088 000	1 324 000	1 424 000
Total Equity	1 255 000	1 636 000	1 872 000	1 972 000
Total Long-Term Debt	0	1 500 000	1 650 000	2 900 000
Total Current Debt	−11 000	−11 000	−11 000	−9 000
Total Equity and Debt	1 243 000	3 125 000	3 511 000	4 864 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	27 000	107 000	43 000	52 000
Operating Profit	−27 000	−107 000	−43 000	−52 000
Financial Income	244 000	5 000	44 000	108 000
Financial Costs	52 000	137 000	101 000	92 000
Financial Balance	192 000	−132 000	−57 000	16 000
Dividends	547 000	0	0	0
Net Income	166 000	−236 000	−100 000	−36 000

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	1 144 000	3 054 000	3 460 000	4 752 000
Total Fixed Assets	1 144 000	3 054 000	3 460 000	4 752 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	99 000	71 000	45 000	104 000
Total Current Assets	99 000	71 000	51 000	111 000
Total Assets	1 243 000	3 125 000	3 511 000	4 864 000
Total Equity	1 255 000	1 636 000	1 872 000	1 972 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 500 000	1 650 000	2 900 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	547 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	−11 000	−11 000	−11 000	−9 000
Total Equity and Debt	1 243 000	3 125 000	3 511 000	4 864 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,23 %	−14,43 %	−5,34 %	−1,83 %
Debt-to-Equity Ratio	0	0,92	0,88	1,47
Operating Profit Margin	-	-	-	-
Current Ratio	−9	−6,45	−4,64	−12,33
Quick Ratio	−9	−6,45	−4,64	−12,33
Equity Ratio	1,01	0,52	0,53	0,41
Gross Profit Margin	-	-	-	-