FISKERGATA BORETTSLAGET

9800 VADSØ

Finances

Share Ownership

Return on Equity

7,8 %

Current Ratio

7,88

Debt-to-Equity Ratio

1,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	415 000	393 000	378 000	375 000
Net Income	80 000	115 000	33 000	83 000
Total Assets	2 421 000	2 483 000	2 506 000	2 599 000
Total Equity	1 025 000	945 000	830 000	797 000

Income (NOK)	2022	2021	2020	2019
Revenue	415 000	393 000	378 000	375 000
Expenditure	319 000	266 000	320 000	265 000
Operating Profit	96 000	127 000	58 000	110 000
Financial Income	0	0	1 000	3 000
Financial Costs	16 000	12 000	27 000	29 000
Financial Balance	−16 000	−12 000	−26 000	−26 000
Earnings Before Tax	80 000	115 000	33 000	83 000
Tax	0	0	0	0
Net Income	80 000	115 000	33 000	83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 216 000	2 216 000	2 216 000	2 216 000
Total Current Assets	205 000	267 000	290 000	383 000
Total Assets	2 421 000	2 483 000	2 506 000	2 599 000
Total Retained Equity	1 024 000	944 000	829 000	796 000
Total Equity	1 025 000	945 000	830 000	797 000
Total Long-Term Debt	1 369 000	1 513 000	1 657 000	1 793 000
Total Current Debt	26 000	26 000	19 000	9 000
Total Equity and Debt	2 421 000	2 483 000	2 506 000	2 599 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	415 000	393 000	378 000	375 000
Other Income	0	0	0	0
Revenue	415 000	393 000	378 000	375 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 000	7 000	5 000	5 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	319 000	266 000	320 000	265 000
Operating Profit	96 000	127 000	58 000	110 000
Financial Income	0	0	1 000	3 000
Financial Costs	16 000	12 000	27 000	29 000
Financial Balance	−16 000	−12 000	−26 000	−26 000
Dividends	0	0	0	0
Net Income	80 000	115 000	33 000	83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 216 000	2 216 000	2 216 000	2 216 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 216 000	2 216 000	2 216 000	2 216 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 216 000	2 216 000	2 216 000	2 216 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	196 000	98 000	191 000	358 000
Total Current Assets	205 000	267 000	290 000	383 000
Total Assets	2 421 000	2 483 000	2 506 000	2 599 000
Total Equity	1 025 000	945 000	830 000	797 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 369 000	1 513 000	1 657 000	1 793 000
Creditors	22 000	24 000	17 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	2 000	2 000	5 000
Total Current Debt	26 000	26 000	19 000	9 000
Total Equity and Debt	2 421 000	2 483 000	2 506 000	2 599 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,8 %	12,17 %	3,98 %	10,41 %
Debt-to-Equity Ratio	1,34	1,6	2	2,25
Operating Profit Margin	23,13 %	32,32 %	15,34 %	29,33 %
Current Ratio	7,88	10,27	15,26	42,56
Quick Ratio	7,88	10,27	15,26	42,56
Equity Ratio	0,42	0,38	0,33	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %