FIRDA FIGHTER AS

5970 BYRKNESØY

Finances

Share Ownership

Return on Equity

34,73 %

Current Ratio

0,15

Debt-to-Equity Ratio

0,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	141 997 000	51 551 000	35 239 000	19 358 000
Net Income	37 129 000	−8 987 000	9 980 000	−12 195 000
Total Assets	354 794 000	247 945 000	199 677 000	67 134 000
Total Equity	106 920 000	76 791 000	60 109 000	9 329 000

Income (NOK)	2022	2021	2020	2019
Revenue	141 997 000	51 551 000	35 239 000	19 358 000
Expenditure	87 263 000	59 686 000	23 177 000	33 595 000
Operating Profit	54 733 000	−8 134 000	12 062 000	−14 237 000
Financial Income	80 000	−650 000	2 122 000	99 000
Financial Costs	7 212 000	2 738 000	1 387 000	1 497 000
Financial Balance	−7 132 000	−3 388 000	735 000	−1 398 000
Earnings Before Tax	47 602 000	−11 522 000	12 796 000	−15 634 000
Tax	10 472 000	−2 535 000	2 816 000	−3 440 000
Net Income	37 129 000	−8 987 000	9 980 000	−12 195 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	325 630 000	208 747 000	151 297 000	51 647 000
Total Current Assets	29 164 000	39 199 000	48 380 000	15 488 000
Total Assets	354 794 000	247 945 000	199 677 000	67 134 000
Total Retained Equity	31 122 000	993 000	9 980 000	0
Total Equity	106 920 000	76 791 000	60 109 000	9 329 000
Total Long-Term Debt	51 236 000	60 527 000	42 658 000	0
Total Current Debt	196 638 000	110 628 000	96 910 000	57 805 000
Total Equity and Debt	354 794 000	247 945 000	199 677 000	67 134 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	141 835 000	51 496 000	35 239 000	19 358 000
Other Income	162 000	55 000	0	0
Revenue	141 997 000	51 551 000	35 239 000	19 358 000
Cost of Goods Sold	5 114 000	663 000	549 000	160 000
Salary Costs	28 244 000	18 778 000	9 105 000	5 125 000
Depreciation	21 329 000	13 512 000	4 347 000	8 970 000
Impairment	0	0	0	13 882 000
Expenditure	87 263 000	59 686 000	23 177 000	33 595 000
Operating Profit	54 733 000	−8 134 000	12 062 000	−14 237 000
Financial Income	80 000	−650 000	2 122 000	99 000
Financial Costs	7 212 000	2 738 000	1 387 000	1 497 000
Financial Balance	−7 132 000	−3 388 000	735 000	−1 398 000
Dividends	7 000 000	0	0	0
Net Income	37 129 000	−8 987 000	9 980 000	−12 195 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 876 000
Real Eastate	104 793 000	383 000	45 879 000	19 917 000
Machinery and Plant Facilities	49 050 000	56 310 000	2 483 000	5 266 000
Fixtures	0	0	0	0
Total Tangible Assets	325 630 000	208 747 000	151 297 000	49 770 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	325 630 000	208 747 000	151 297 000	51 647 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	29 164 000	39 199 000	48 380 000	15 488 000
Total Assets	354 794 000	247 945 000	199 677 000	67 134 000
Total Equity	106 920 000	76 791 000	60 109 000	9 329 000
Short-Term Group Debt	152 178 000	105 560 000	94 772 000	54 294 000
Total Long-Term Debt	51 236 000	60 527 000	42 658 000	0
Creditors	12 699 000	4 376 000	1 122 000	909 000
Unpaid Taxes	16 495 000	513 000	645 000	28 000
Dividends	7 000 000	0	0	0
Other Current Debt	561 000	180 000	0	2 575 000
Total Current Debt	196 638 000	110 628 000	96 910 000	57 805 000
Total Equity and Debt	354 794 000	247 945 000	199 677 000	67 134 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,73 %	−11,7 %	16,6 %	−130,72 %
Debt-to-Equity Ratio	0,48	0,79	0,71	0
Operating Profit Margin	38,55 %	−15,78 %	34,23 %	−73,55 %
Current Ratio	0,15	0,35	0,5	0,27
Quick Ratio	0,15	0,35	0,5	0,27
Equity Ratio	0,3	0,31	0,3	0,14
Gross Profit Margin	96,4 %	98,71 %	98,44 %	99,17 %