FISTER SMOLT AS

4139 FISTER

Finances

Return on Equity

7,15 %

Current Ratio

1,47

Debt-to-Equity Ratio

2,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	71 867 000	61 866 000	43 213 000	43 879 000
Net Income	2 493 000	6 814 000	5 249 000	3 750 000
Total Assets	136 619 000	137 533 000	80 683 000	77 350 000
Total Equity	34 856 000	32 362 000	28 456 000	24 706 000

Income (NOK)	2022	2021	2020	2019
Revenue	71 867 000	61 866 000	43 213 000	43 879 000
Expenditure	64 823 000	56 212 000	35 034 000	32 704 000
Operating Profit	6 445 000	10 786 000	7 707 000	6 823 000
Financial Income	113 000	61 000	100 000	56 000
Financial Costs	3 360 000	2 103 000	1 242 000	1 488 000
Financial Balance	−3 247 000	−2 042 000	−1 142 000	−1 432 000
Earnings Before Tax	3 198 000	8 744 000	6 565 000	5 392 000
Tax	704 000	1 929 000	1 316 000	1 642 000
Net Income	2 493 000	6 814 000	5 249 000	3 750 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 450 000	100 835 000	61 231 000	54 773 000
Total Current Assets	36 169 000	36 698 000	19 452 000	22 577 000
Total Assets	136 619 000	137 533 000	80 683 000	77 350 000
Total Retained Equity	30 856 000	28 362 000	24 456 000	20 706 000
Total Equity	34 856 000	32 362 000	28 456 000	24 706 000
Total Long-Term Debt	77 226 000	85 037 000	35 618 000	40 018 000
Total Current Debt	24 537 000	20 134 000	16 609 000	12 626 000
Total Equity and Debt	136 619 000	137 533 000	80 683 000	77 350 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	71 867 000	61 866 000	43 213 000	43 879 000
Other Income	0	0	0	0
Revenue	71 867 000	61 866 000	43 213 000	43 879 000
Cost of Goods Sold	34 394 000	28 770 000	13 294 000	11 496 000
Salary Costs	9 679 000	9 634 000	7 254 000	6 867 000
Depreciation	6 200 000	4 498 000	3 534 000	3 356 000
Impairment	0	0	0	0
Expenditure	64 823 000	56 212 000	35 034 000	32 704 000
Operating Profit	6 445 000	10 786 000	7 707 000	6 823 000
Financial Income	113 000	61 000	100 000	56 000
Financial Costs	3 360 000	2 103 000	1 242 000	1 488 000
Financial Balance	−3 247 000	−2 042 000	−1 142 000	−1 432 000
Dividends	0	2 908 000	1 500 000	1 200 000
Net Income	2 493 000	6 814 000	5 249 000	3 750 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	96 982 000	98 498 000	56 402 000	51 339 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 418 000	2 287 000	4 121 000	2 726 000
Total Tangible Assets	100 400 000	100 785 000	60 523 000	54 065 000
Total Fiancial Fixed Assets	50 000	50 000	708 000	708 000
Total Fixed Assets	100 450 000	100 835 000	61 231 000	54 773 000
Stock	13 293 000	13 892 000	8 760 000	9 232 000
Total Investments	0	0	0	0
Cash, Bank	359 000	371 000	6 892 000	12 911 000
Total Current Assets	36 169 000	36 698 000	19 452 000	22 577 000
Total Assets	136 619 000	137 533 000	80 683 000	77 350 000
Total Equity	34 856 000	32 362 000	28 456 000	24 706 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	77 226 000	85 037 000	35 618 000	40 018 000
Creditors	7 922 000	4 539 000	10 669 000	5 318 000
Unpaid Taxes	3 185 000	6 157 000	391 000	1 264 000
Dividends	0	2 908 000	1 500 000	1 200 000
Other Current Debt	3 704 000	3 087 000	2 704 000	3 173 000
Total Current Debt	24 537 000	20 134 000	16 609 000	12 626 000
Total Equity and Debt	136 619 000	137 533 000	80 683 000	77 350 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,15 %	21,06 %	18,45 %	15,18 %
Debt-to-Equity Ratio	2,22	2,63	1,25	1,62
Operating Profit Margin	8,97 %	17,43 %	17,83 %	15,55 %
Current Ratio	1,47	1,82	1,17	1,79
Quick Ratio	3,22	5,88	2,48	6,65
Equity Ratio	0,26	0,24	0,35	0,32
Gross Profit Margin	52,14 %	53,5 %	69,24 %	73,8 %