ANDERSEN FISK AS

8485 DVERBERG

Finances

Share Ownership

Return on Equity

28,09 %

Current Ratio

5,26

Debt-to-Equity Ratio

0,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 662 000	6 803 000	5 553 000	4 517 000
Net Income	1 340 000	861 000	837 000	1 083 000
Total Assets	9 566 000	8 810 000	8 612 000	8 792 000
Total Equity	4 771 000	3 431 000	2 570 000	1 733 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 662 000	6 803 000	5 553 000	4 517 000
Expenditure	5 819 000	5 582 000	4 305 000	2 974 000
Operating Profit	1 843 000	1 222 000	1 249 000	1 543 000
Financial Income	17 000	18 000	13 000	2 000
Financial Costs	144 000	136 000	188 000	157 000
Financial Balance	−127 000	−118 000	−175 000	−155 000
Earnings Before Tax	1 717 000	1 104 000	1 074 000	1 389 000
Tax	377 000	243 000	237 000	305 000
Net Income	1 340 000	861 000	837 000	1 083 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 054 000	5 322 000	5 606 000	5 870 000
Total Current Assets	4 512 000	3 487 000	3 006 000	2 922 000
Total Assets	9 566 000	8 810 000	8 612 000	8 792 000
Total Retained Equity	4 741 000	3 401 000	2 540 000	1 703 000
Total Equity	4 771 000	3 431 000	2 570 000	1 733 000
Total Long-Term Debt	3 936 000	4 611 000	5 257 000	5 881 000
Total Current Debt	858 000	768 000	784 000	1 178 000
Total Equity and Debt	9 566 000	8 810 000	8 612 000	8 792 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 648 000	6 803 000	5 553 000	4 517 000
Other Income	14 000	0	0	0
Revenue	7 662 000	6 803 000	5 553 000	4 517 000
Cost of Goods Sold	0	0	262 000	96 000
Salary Costs	3 502 000	3 056 000	2 529 000	2 010 000
Depreciation	289 000	284 000	283 000	259 000
Impairment	0	0	0	0
Expenditure	5 819 000	5 582 000	4 305 000	2 974 000
Operating Profit	1 843 000	1 222 000	1 249 000	1 543 000
Financial Income	17 000	18 000	13 000	2 000
Financial Costs	144 000	136 000	188 000	157 000
Financial Balance	−127 000	−118 000	−175 000	−155 000
Dividends	0	0	0	0
Net Income	1 340 000	861 000	837 000	1 083 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 650 000	1 650 000	1 650 000	1 650 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	12 000	16 000	0
Total Tangible Assets	3 404 000	3 672 000	3 956 000	4 220 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 054 000	5 322 000	5 606 000	5 870 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 076 000	2 251 000	1 802 000	1 658 000
Total Current Assets	4 512 000	3 487 000	3 006 000	2 922 000
Total Assets	9 566 000	8 810 000	8 612 000	8 792 000
Total Equity	4 771 000	3 431 000	2 570 000	1 733 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 936 000	4 611 000	5 257 000	5 881 000
Creditors	70 000	0	0	0
Unpaid Taxes	398 000	537 000	569 000	644 000
Dividends	0	0	0	0
Other Current Debt	38 000	28 000	33 000	306 000
Total Current Debt	858 000	768 000	784 000	1 178 000
Total Equity and Debt	9 566 000	8 810 000	8 612 000	8 792 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,09 %	25,09 %	32,57 %	62,49 %
Debt-to-Equity Ratio	0,82	1,34	2,05	3,39
Operating Profit Margin	24,05 %	17,96 %	22,49 %	34,16 %
Current Ratio	5,26	4,54	3,83	2,48
Quick Ratio	5,26	4,54	3,83	2,48
Equity Ratio	0,5	0,39	0,3	0,2
Gross Profit Margin	100 %	100 %	95,28 %	97,87 %