FISKERIKONSULENT AS

8300 SVOLVÆR

Finances

Share Ownership

Return on Equity

11,11 %

Current Ratio

1,15

Debt-to-Equity Ratio

2,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 188 000	2 120 000	1 996 000	1 648 000
Net Income	13 000	253 000	204 000	66 000
Total Assets	1 296 000	1 661 000	1 141 000	513 000
Total Equity	117 000	104 000	415 000	211 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 188 000	2 120 000	1 996 000	1 648 000
Expenditure	3 075 000	1 768 000	1 722 000	1 552 000
Operating Profit	113 000	351 000	275 000	97 000
Financial Income	0	0	0	0
Financial Costs	96 000	27 000	13 000	12 000
Financial Balance	−96 000	−27 000	−13 000	−12 000
Earnings Before Tax	17 000	325 000	262 000	85 000
Tax	4 000	72 000	58 000	19 000
Net Income	13 000	253 000	204 000	66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	241 000	310 000	0	0
Total Current Assets	1 055 000	1 351 000	1 141 000	513 000
Total Assets	1 296 000	1 661 000	1 141 000	513 000
Total Retained Equity	17 000	4 000	315 000	111 000
Total Equity	117 000	104 000	415 000	211 000
Total Long-Term Debt	258 000	295 000	0	0
Total Current Debt	921 000	1 262 000	727 000	302 000
Total Equity and Debt	1 296 000	1 661 000	1 141 000	513 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 188 000	2 120 000	1 996 000	1 648 000
Other Income	0	0	0	0
Revenue	3 188 000	2 120 000	1 996 000	1 648 000
Cost of Goods Sold	33 000	−7 000	141 000	0
Salary Costs	1 660 000	918 000	737 000	737 000
Depreciation	69 000	34 000	0	0
Impairment	0	0	0	0
Expenditure	3 075 000	1 768 000	1 722 000	1 552 000
Operating Profit	113 000	351 000	275 000	97 000
Financial Income	0	0	0	0
Financial Costs	96 000	27 000	13 000	12 000
Financial Balance	−96 000	−27 000	−13 000	−12 000
Dividends	0	470 000	0	0
Net Income	13 000	253 000	204 000	66 000

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	241 000	310 000	0	0
Total Tangible Assets	241 000	310 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	241 000	310 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	115 000	120 000	176 000	95 000
Total Current Assets	1 055 000	1 351 000	1 141 000	513 000
Total Assets	1 296 000	1 661 000	1 141 000	513 000
Total Equity	117 000	104 000	415 000	211 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	258 000	295 000	0	0
Creditors	74 000	47 000	93 000	67 000
Unpaid Taxes	299 000	197 000	222 000	141 000
Dividends	0	470 000	0	0
Other Current Debt	234 000	120 000	354 000	76 000
Total Current Debt	921 000	1 262 000	727 000	302 000
Total Equity and Debt	1 296 000	1 661 000	1 141 000	513 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,11 %	243,27 %	49,16 %	31,28 %
Debt-to-Equity Ratio	2,21	2,84	0	0
Operating Profit Margin	3,54 %	16,56 %	13,78 %	5,89 %
Current Ratio	1,15	1,07	1,57	1,7
Quick Ratio	1,15	1,07	1,57	1,7
Equity Ratio	0,09	0,06	0,36	0,41
Gross Profit Margin	98,96 %	100,33 %	92,94 %	100 %