FLIPPER BAR AS

7013 TRONDHEIM

Finances

Share Ownership

Return on Equity

665,18 %

Current Ratio

0,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 991 000	14 729 000	15 821 000	12 263 000
Net Income	3 439 000	2 987 000	2 882 000	1 778 000
Total Assets	6 566 000	5 451 000	5 556 000	4 212 000
Total Equity	517 000	509 000	508 000	506 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 991 000	14 729 000	15 821 000	12 263 000
Expenditure	13 602 000	10 900 000	12 119 000	9 980 000
Operating Profit	4 389 000	3 829 000	3 702 000	2 283 000
Financial Income	20 000	1 000	0	1 000
Financial Costs	1 000	0	7 000	6 000
Financial Balance	19 000	1 000	−7 000	−5 000
Earnings Before Tax	4 408 000	3 830 000	3 696 000	2 279 000
Tax	970 000	843 000	814 000	500 000
Net Income	3 439 000	2 987 000	2 882 000	1 778 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 252 000	1 482 000	1 667 000	1 848 000
Total Current Assets	5 314 000	3 969 000	3 889 000	2 365 000
Total Assets	6 566 000	5 451 000	5 556 000	4 212 000
Total Retained Equity	11 000	2 000	2 000	0
Total Equity	517 000	509 000	508 000	506 000
Total Long-Term Debt	0	3 000	9 000	59 000
Total Current Debt	6 049 000	4 940 000	5 038 000	3 647 000
Total Equity and Debt	6 566 000	5 451 000	5 556 000	4 212 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 619 000	13 948 000	15 763 000	12 225 000
Other Income	373 000	781 000	59 000	38 000
Revenue	17 991 000	14 729 000	15 821 000	12 263 000
Cost of Goods Sold	4 468 000	3 436 000	4 174 000	3 312 000
Salary Costs	4 207 000	3 178 000	3 543 000	3 064 000
Depreciation	283 000	267 000	251 000	140 000
Impairment	0	0	0	0
Expenditure	13 602 000	10 900 000	12 119 000	9 980 000
Operating Profit	4 389 000	3 829 000	3 702 000	2 283 000
Financial Income	20 000	1 000	0	1 000
Financial Costs	1 000	0	7 000	6 000
Financial Balance	19 000	1 000	−7 000	−5 000
Dividends	3 430 000	2 987 000	2 880 000	1 778 000
Net Income	3 439 000	2 987 000	2 882 000	1 778 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 243 000	1 482 000	1 667 000	1 848 000
Total Tangible Assets	1 243 000	1 482 000	1 667 000	1 848 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 252 000	1 482 000	1 667 000	1 848 000
Stock	135 000	137 000	183 000	106 000
Total Investments	0	0	0	0
Cash, Bank	4 651 000	3 638 000	3 605 000	2 110 000
Total Current Assets	5 314 000	3 969 000	3 889 000	2 365 000
Total Assets	6 566 000	5 451 000	5 556 000	4 212 000
Total Equity	517 000	509 000	508 000	506 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	9 000	59 000
Creditors	461 000	201 000	233 000	248 000
Unpaid Taxes	495 000	331 000	388 000	348 000
Dividends	3 430 000	2 987 000	2 880 000	1 778 000
Other Current Debt	681 000	572 000	674 000	832 000
Total Current Debt	6 049 000	4 940 000	5 038 000	3 647 000
Total Equity and Debt	6 566 000	5 451 000	5 556 000	4 212 000

Financial indicators	2022	2021	2020	2019
Return on Equity	665,18 %	586,84 %	567,32 %	351,38 %
Debt-to-Equity Ratio	0	0,01	0,02	0,12
Operating Profit Margin	24,4 %	26 %	23,4 %	18,62 %
Current Ratio	0,88	0,8	0,77	0,65
Quick Ratio	0,9	0,83	0,8	0,67
Equity Ratio	0,08	0,09	0,09	0,12
Gross Profit Margin	75,17 %	76,67 %	73,62 %	72,99 %