FØRDE BILBERGING AS

6819 FØRDE

Finances

Share Ownership

Return on Equity

13,65 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 683 000	16 563 000	14 749 000	14 416 000
Net Income	259 000	412 000	1 262 000	851 000
Total Assets	9 187 000	7 717 000	7 561 000	16 955 000
Total Equity	1 897 000	1 638 000	1 226 000	3 880 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 683 000	16 563 000	14 749 000	14 416 000
Expenditure	17 338 000	16 023 000	13 721 000	13 183 000
Operating Profit	345 000	540 000	1 027 000	1 233 000
Financial Income	6 000	2 000	9 000	−8 000
Financial Costs	3 000	4 000	8 000	124 000
Financial Balance	3 000	−2 000	1 000	−132 000
Earnings Before Tax	348 000	539 000	1 028 000	1 100 000
Tax	89 000	127 000	−234 000	249 000
Net Income	259 000	412 000	1 262 000	851 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	724 000	226 000	74 000	9 002 000
Total Current Assets	8 463 000	7 491 000	7 487 000	7 953 000
Total Assets	9 187 000	7 717 000	7 561 000	16 955 000
Total Retained Equity	1 797 000	1 538 000	1 126 000	3 680 000
Total Equity	1 897 000	1 638 000	1 226 000	3 880 000
Total Long-Term Debt	0	0	0	9 003 000
Total Current Debt	7 290 000	6 079 000	6 335 000	4 072 000
Total Equity and Debt	9 187 000	7 717 000	7 561 000	16 955 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 062 000	16 522 000	14 693 000	14 038 000
Other Income	621 000	41 000	56 000	378 000
Revenue	17 683 000	16 563 000	14 749 000	14 416 000
Cost of Goods Sold	710 000	1 235 000	1 277 000	1 063 000
Salary Costs	6 027 000	5 725 000	4 796 000	5 177 000
Depreciation	41 000	0	0	1 326 000
Impairment	0	0	0	0
Expenditure	17 338 000	16 023 000	13 721 000	13 183 000
Operating Profit	345 000	540 000	1 027 000	1 233 000
Financial Income	6 000	2 000	9 000	−8 000
Financial Costs	3 000	4 000	8 000	124 000
Financial Balance	3 000	−2 000	1 000	−132 000
Dividends	0	0	500 000	1 000 000
Net Income	259 000	412 000	1 262 000	851 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	368 000	226 000	74 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	8 837 000
Fixtures	356 000	0	0	165 000
Total Tangible Assets	356 000	0	0	9 002 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	724 000	226 000	74 000	9 002 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 210 000	1 390 000	169 000	1 470 000
Total Current Assets	8 463 000	7 491 000	7 487 000	7 953 000
Total Assets	9 187 000	7 717 000	7 561 000	16 955 000
Total Equity	1 897 000	1 638 000	1 226 000	3 880 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	9 003 000
Creditors	4 673 000	3 804 000	1 054 000	1 206 000
Unpaid Taxes	901 000	553 000	528 000	312 000
Dividends	0	0	500 000	1 000 000
Other Current Debt	1 485 000	1 443 000	4 100 000	1 447 000
Total Current Debt	7 290 000	6 079 000	6 335 000	4 072 000
Total Equity and Debt	9 187 000	7 717 000	7 561 000	16 955 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,65 %	25,15 %	102,94 %	21,93 %
Debt-to-Equity Ratio	0	0	0	2,32
Operating Profit Margin	1,95 %	3,26 %	6,96 %	8,55 %
Current Ratio	1,16	1,23	1,18	1,95
Quick Ratio	1,16	1,23	1,18	1,95
Equity Ratio	0,21	0,21	0,16	0,23
Gross Profit Margin	95,98 %	92,54 %	91,34 %	92,63 %