FISKERIBØLGEN AS

8430 MYRE

Finances

Share Ownership

Return on Equity

50,93 %

Current Ratio

1,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 209 000	842 000	530 000	611 000
Net Income	930 000	322 000	146 000	229 000
Total Assets	3 095 000	1 481 000	761 000	637 000
Total Equity	1 826 000	896 000	574 000	429 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 209 000	842 000	530 000	611 000
Expenditure	1 028 000	429 000	344 000	316 000
Operating Profit	1 180 000	413 000	187 000	295 000
Financial Income	12 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	11 000	0	0	0
Earnings Before Tax	1 192 000	413 000	187 000	295 000
Tax	262 000	91 000	41 000	66 000
Net Income	930 000	322 000	146 000	229 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	754 000	437 000	284 000	166 000
Total Current Assets	2 340 000	1 044 000	476 000	471 000
Total Assets	3 095 000	1 481 000	761 000	637 000
Total Retained Equity	1 726 000	796 000	474 000	329 000
Total Equity	1 826 000	896 000	574 000	429 000
Total Long-Term Debt	0	0	1 000	4 000
Total Current Debt	1 269 000	585 000	185 000	204 000
Total Equity and Debt	3 095 000	1 481 000	761 000	637 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 025 000	842 000	530 000	625 000
Other Income	184 000	0	0	−15 000
Revenue	2 209 000	842 000	530 000	611 000
Cost of Goods Sold	679 000	0	0	0
Salary Costs	225 000	255 000	165 000	206 000
Depreciation	11 000	17 000	17 000	17 000
Impairment	0	0	0	0
Expenditure	1 028 000	429 000	344 000	316 000
Operating Profit	1 180 000	413 000	187 000	295 000
Financial Income	12 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	11 000	0	0	0
Dividends	0	0	0	0
Net Income	930 000	322 000	146 000	229 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	2 000	0	0
Real Eastate	94 000	99 000	103 000	108 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	5 000	11 000
Total Tangible Assets	121 000	133 000	149 000	166 000
Total Fiancial Fixed Assets	631 000	303 000	135 000	0
Total Fixed Assets	754 000	437 000	284 000	166 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 861 000	900 000	317 000	218 000
Total Current Assets	2 340 000	1 044 000	476 000	471 000
Total Assets	3 095 000	1 481 000	761 000	637 000
Total Equity	1 826 000	896 000	574 000	429 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	4 000
Creditors	600 000	10 000	0	0
Unpaid Taxes	74 000	113 000	60 000	80 000
Dividends	0	0	0	0
Other Current Debt	331 000	306 000	82 000	63 000
Total Current Debt	1 269 000	585 000	185 000	204 000
Total Equity and Debt	3 095 000	1 481 000	761 000	637 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,93 %	35,94 %	25,44 %	53,38 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	53,42 %	49,05 %	35,28 %	48,28 %
Current Ratio	1,84	1,78	2,57	2,31
Quick Ratio	1,84	1,78	2,57	2,31
Equity Ratio	0,59	0,6	0,75	0,67
Gross Profit Margin	69,26 %	100 %	100 %	100 %