FM BOLIGUTVIKLING AS

5257 KOKSTAD

Finances

Share Ownership

Return on Equity

−0,42 %

Current Ratio

20,61

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	47 000
Net Income	−50 000	−104 000	−147 000	−349 000
Total Assets	13 106 000	13 821 000	14 739 000	19 412 000
Total Equity	11 914 000	12 404 000	13 014 000	13 775 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	47 000
Expenditure	95 000	134 000	87 000	160 000
Operating Profit	−95 000	−134 000	−87 000	−114 000
Financial Income	0	0	28 000	17 000
Financial Costs	−31 000	−1 000	130 000	351 000
Financial Balance	31 000	1 000	−102 000	−334 000
Earnings Before Tax	−63 000	−134 000	−189 000	−448 000
Tax	−14 000	−29 000	−42 000	−98 000
Net Income	−50 000	−104 000	−147 000	−349 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	13 106 000	13 821 000	14 739 000	19 412 000
Total Assets	13 106 000	13 821 000	14 739 000	19 412 000
Total Retained Equity	−489 000	0	−761 000	0
Total Equity	11 914 000	12 404 000	13 014 000	13 775 000
Total Long-Term Debt	555 000	693 000	866 000	1 080 000
Total Current Debt	636 000	724 000	860 000	4 556 000
Total Equity and Debt	13 106 000	13 821 000	14 739 000	19 412 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	47 000
Other Income	0	0	0	0
Revenue	0	0	0	47 000
Cost of Goods Sold	0	0	0	7 000
Salary Costs	0	0	2 000	−170 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	95 000	134 000	87 000	160 000
Operating Profit	−95 000	−134 000	−87 000	−114 000
Financial Income	0	0	28 000	17 000
Financial Costs	−31 000	−1 000	130 000	351 000
Financial Balance	31 000	1 000	−102 000	−334 000
Dividends	0	0	0	0
Net Income	−50 000	−104 000	−147 000	−349 000

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	6 501 000	6 501 000	6 501 000	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	13 106 000	13 821 000	14 739 000	19 412 000
Total Assets	13 106 000	13 821 000	14 739 000	19 412 000
Total Equity	11 914 000	12 404 000	13 014 000	13 775 000
Short-Term Group Debt	564 000	649 000	787 000	4 269 000
Total Long-Term Debt	555 000	693 000	866 000	1 080 000
Creditors	72 000	72 000	73 000	110 000
Unpaid Taxes	0	0	0	177 000
Dividends	0	0	0	0
Other Current Debt	0	2 000	0	0
Total Current Debt	636 000	724 000	860 000	4 556 000
Total Equity and Debt	13 106 000	13 821 000	14 739 000	19 412 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,42 %	−0,84 %	−1,13 %	−2,53 %
Debt-to-Equity Ratio	0,05	0,06	0,07	0,08
Operating Profit Margin	-	-	-	−242,55 %
Current Ratio	20,61	19,09	17,14	4,26
Quick Ratio	−2,23	−2,39	−2,61	4,26
Equity Ratio	0,91	0,9	0,88	0,71
Gross Profit Margin	-	-	-	85,11 %