FISCHER AS

2619 LILLEHAMMER

Finances

Share Ownership

Return on Equity

13,89 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	65 000	50 000	12 000	685 000
Net Income	5 000	−37 000	−49 000	67 000
Total Assets	120 000	55 000	74 000	160 000
Total Equity	36 000	31 000	68 000	117 000

Income (NOK)	2022	2021	2020	2019
Revenue	65 000	50 000	12 000	685 000
Expenditure	58 000	113 000	75 000	599 000
Operating Profit	6 000	−64 000	−63 000	85 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	6 000	−64 000	−63 000	85 000
Tax	1 000	−27 000	−14 000	19 000
Net Income	5 000	−37 000	−49 000	67 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	31 000	23 000	16 000
Total Current Assets	94 000	24 000	51 000	144 000
Total Assets	120 000	55 000	74 000	160 000
Total Retained Equity	−14 000	−19 000	18 000	67 000
Total Equity	36 000	31 000	68 000	117 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	84 000	24 000	6 000	43 000
Total Equity and Debt	120 000	55 000	74 000	160 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	65 000	50 000	12 000	685 000
Other Income	0	0	0	0
Revenue	65 000	50 000	12 000	685 000
Cost of Goods Sold	0	8 000	13 000	460 000
Salary Costs	15 000	67 000	0	97 000
Depreciation	3 000	6 000	6 000	3 000
Impairment	0	0	0	0
Expenditure	58 000	113 000	75 000	599 000
Operating Profit	6 000	−64 000	−63 000	85 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	5 000	−37 000	−49 000	67 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 000	28 000	14 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	3 000	9 000	16 000
Total Tangible Assets	0	3 000	9 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 000	31 000	23 000	16 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	79 000	18 000	22 000	131 000
Total Current Assets	94 000	24 000	51 000	144 000
Total Assets	120 000	55 000	74 000	160 000
Total Equity	36 000	31 000	68 000	117 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−1 000	0	6 000
Unpaid Taxes	28 000	16 000	−5 000	10 000
Dividends	0	0	0	0
Other Current Debt	56 000	9 000	12 000	9 000
Total Current Debt	84 000	24 000	6 000	43 000
Total Equity and Debt	120 000	55 000	74 000	160 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,89 %	−119,35 %	−72,06 %	57,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,23 %	−128 %	−525 %	12,41 %
Current Ratio	1,12	1	8,5	3,35
Quick Ratio	1,12	1	8,5	3,35
Equity Ratio	0,3	0,56	0,92	0,73
Gross Profit Margin	100 %	84 %	−8,33 %	32,85 %