FISCHER KLÆR AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

37,23 %

Current Ratio

2,34

Debt-to-Equity Ratio

0,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 614 000	6 497 000	7 320 000	8 746 000
Net Income	376 000	−558 000	45 000	217 000
Total Assets	3 019 000	2 852 000	3 352 000	4 060 000
Total Equity	1 010 000	784 000	1 342 000	1 296 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 614 000	6 497 000	7 320 000	8 746 000
Expenditure	7 047 000	7 124 000	7 169 000	8 336 000
Operating Profit	566 000	−626 000	151 000	410 000
Financial Income	1 000	1 000	0	2 000
Financial Costs	84 000	89 000	92 000	117 000
Financial Balance	−83 000	−88 000	−92 000	−115 000
Earnings Before Tax	483 000	−715 000	59 000	296 000
Tax	107 000	−157 000	14 000	79 000
Net Income	376 000	−558 000	45 000	217 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	501 000	670 000	78 000	92 000
Total Current Assets	2 518 000	2 182 000	3 274 000	3 968 000
Total Assets	3 019 000	2 852 000	3 352 000	4 060 000
Total Retained Equity	910 000	684 000	1 242 000	1 196 000
Total Equity	1 010 000	784 000	1 342 000	1 296 000
Total Long-Term Debt	932 000	1 192 000	500 000	0
Total Current Debt	1 078 000	877 000	1 511 000	2 764 000
Total Equity and Debt	3 019 000	2 852 000	3 352 000	4 060 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 614 000	6 441 000	7 156 000	8 746 000
Other Income	0	56 000	164 000	0
Revenue	7 614 000	6 497 000	7 320 000	8 746 000
Cost of Goods Sold	4 110 000	4 525 000	4 376 000	5 057 000
Salary Costs	1 688 000	1 542 000	1 332 000	1 767 000
Depreciation	102 000	45 000	0	0
Impairment	0	0	0	0
Expenditure	7 047 000	7 124 000	7 169 000	8 336 000
Operating Profit	566 000	−626 000	151 000	410 000
Financial Income	1 000	1 000	0	2 000
Financial Costs	84 000	89 000	92 000	117 000
Financial Balance	−83 000	−88 000	−92 000	−115 000
Dividends	0	0	0	0
Net Income	376 000	−558 000	45 000	217 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	128 000	235 000	78 000	92 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	373 000	435 000	0	0
Total Tangible Assets	373 000	435 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	501 000	670 000	78 000	92 000
Stock	2 372 000	1 967 000	3 003 000	3 749 000
Total Investments	0	0	0	0
Cash, Bank	105 000	59 000	74 000	65 000
Total Current Assets	2 518 000	2 182 000	3 274 000	3 968 000
Total Assets	3 019 000	2 852 000	3 352 000	4 060 000
Total Equity	1 010 000	784 000	1 342 000	1 296 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	932 000	1 192 000	500 000	0
Creditors	486 000	201 000	767 000	1 373 000
Unpaid Taxes	97 000	49 000	72 000	51 000
Dividends	0	0	0	0
Other Current Debt	495 000	419 000	490 000	780 000
Total Current Debt	1 078 000	877 000	1 511 000	2 764 000
Total Equity and Debt	3 019 000	2 852 000	3 352 000	4 060 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,23 %	−71,17 %	3,35 %	16,74 %
Debt-to-Equity Ratio	0,92	1,52	0,37	0
Operating Profit Margin	7,43 %	−9,64 %	2,06 %	4,69 %
Current Ratio	2,34	2,49	2,17	1,44
Quick Ratio	−1,95	−2	−2,19	−4,03
Equity Ratio	0,33	0,27	0,4	0,32
Gross Profit Margin	46,02 %	30,35 %	40,22 %	42,18 %