SALVESEN FISK AS

9593 BREIVIKBOTN

Finances

Share Ownership

Return on Equity

151,49 %

Current Ratio

1,13

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 117 000	768 000	886 000	468 000
Net Income	459 000	237 000	300 000	161 000
Total Assets	501 000	424 000	492 000	291 000
Total Equity	303 000	294 000	292 000	191 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 117 000	768 000	886 000	468 000
Expenditure	528 000	463 000	486 000	261 000
Operating Profit	589 000	306 000	401 000	206 000
Financial Income	0	0	1 000	0
Financial Costs	0	2 000	17 000	0
Financial Balance	0	−2 000	−16 000	0
Earnings Before Tax	589 000	304 000	385 000	206 000
Tax	130 000	67 000	85 000	45 000
Net Income	459 000	237 000	300 000	161 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	280 000	329 000	206 000	191 000
Total Current Assets	221 000	95 000	286 000	100 000
Total Assets	501 000	424 000	492 000	291 000
Total Retained Equity	273 000	264 000	262 000	161 000
Total Equity	303 000	294 000	292 000	191 000
Total Long-Term Debt	3 000	6 000	63 000	2 000
Total Current Debt	195 000	124 000	137 000	98 000
Total Equity and Debt	501 000	424 000	492 000	291 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 108 000	758 000	886 000	468 000
Other Income	9 000	10 000	0	0
Revenue	1 117 000	768 000	886 000	468 000
Cost of Goods Sold	102 000	79 000	0	0
Salary Costs	91 000	2 000	0	0
Depreciation	72 000	56 000	31 000	30 000
Impairment	0	0	0	0
Expenditure	528 000	463 000	486 000	261 000
Operating Profit	589 000	306 000	401 000	206 000
Financial Income	0	0	1 000	0
Financial Costs	0	2 000	17 000	0
Financial Balance	0	−2 000	−16 000	0
Dividends	450 000	235 000	0	0
Net Income	459 000	237 000	300 000	161 000

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	188 000	214 000	68 000	29 000
Total Tangible Assets	280 000	329 000	206 000	191 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	280 000	329 000	206 000	191 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	94 000	12 000	234 000	4 000
Total Current Assets	221 000	95 000	286 000	100 000
Total Assets	501 000	424 000	492 000	291 000
Total Equity	303 000	294 000	292 000	191 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	6 000	63 000	2 000
Creditors	0	3 000	5 000	3 000
Unpaid Taxes	62 000	6 000	0	0
Dividends	450 000	235 000	0	0
Other Current Debt	0	50 000	50 000	50 000
Total Current Debt	195 000	124 000	137 000	98 000
Total Equity and Debt	501 000	424 000	492 000	291 000

Financial indicators	2022	2021	2020	2019
Return on Equity	151,49 %	80,61 %	102,74 %	84,29 %
Debt-to-Equity Ratio	0,01	0,02	0,22	0,01
Operating Profit Margin	52,73 %	39,84 %	45,26 %	44,02 %
Current Ratio	1,13	0,77	2,09	1,02
Quick Ratio	1,13	0,77	2,09	1,02
Equity Ratio	0,6	0,69	0,59	0,66
Gross Profit Margin	90,87 %	89,71 %	100 %	100 %