FISH FARM INTERNATIONAL AS

8006 BODØ

Finances

Return on Equity

14,26 %

Current Ratio

6,66

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 615 000	0	0	0
Net Income	1 639 000	−23 000	34 000	−9 000
Total Assets	12 413 000	9 347 000	9 366 000	9 348 000
Total Equity	11 497 000	9 292 000	9 320 000	9 286 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 615 000	0	0	0
Expenditure	802 000	112 000	23 000	31 000
Operating Profit	813 000	−112 000	−23 000	−31 000
Financial Income	1 012 000	64 000	53 000	19 000
Financial Costs	0	0	0	0
Financial Balance	1 012 000	64 000	53 000	19 000
Earnings Before Tax	1 825 000	−48 000	30 000	−12 000
Tax	185 000	−24 000	−4 000	−3 000
Net Income	1 639 000	−23 000	34 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 391 000	2 668 000	1 599 000	1 599 000
Total Current Assets	5 022 000	6 679 000	7 767 000	7 749 000
Total Assets	12 413 000	9 347 000	9 366 000	9 348 000
Total Retained Equity	5 819 000	4 386 000	4 470 000	4 436 000
Total Equity	11 497 000	9 292 000	9 320 000	9 286 000
Total Long-Term Debt	161 000	34 000	42 000	50 000
Total Current Debt	754 000	21 000	4 000	11 000
Total Equity and Debt	12 413 000	9 347 000	9 366 000	9 348 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 615 000	0	0	0
Revenue	1 615 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	149 000	0	0	0
Depreciation	222 000	0	0	4 000
Impairment	0	0	0	0
Expenditure	802 000	112 000	23 000	31 000
Operating Profit	813 000	−112 000	−23 000	−31 000
Financial Income	1 012 000	64 000	53 000	19 000
Financial Costs	0	0	0	0
Financial Balance	1 012 000	64 000	53 000	19 000
Dividends	0	0	0	0
Net Income	1 639 000	−23 000	34 000	−9 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 349 000	2 349 000	1 280 000	1 280 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 127 000	2 349 000	1 280 000	1 280 000
Total Fiancial Fixed Assets	1 264 000	319 000	319 000	319 000
Total Fixed Assets	7 391 000	2 668 000	1 599 000	1 599 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 340 000	6 671 000	7 753 000	7 742 000
Total Current Assets	5 022 000	6 679 000	7 767 000	7 749 000
Total Assets	12 413 000	9 347 000	9 366 000	9 348 000
Total Equity	11 497 000	9 292 000	9 320 000	9 286 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	161 000	34 000	42 000	50 000
Creditors	8 000	21 000	0	0
Unpaid Taxes	251 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	278 000	0	0	0
Total Current Debt	754 000	21 000	4 000	11 000
Total Equity and Debt	12 413 000	9 347 000	9 366 000	9 348 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,26 %	−0,25 %	0,36 %	−0,1 %
Debt-to-Equity Ratio	0,01	0	0	0,01
Operating Profit Margin	50,34 %	-	-	-
Current Ratio	6,66	318,05	1 941,75	704,45
Quick Ratio	6,66	318,05	1 941,75	704,45
Equity Ratio	0,93	0,99	1	0,99
Gross Profit Margin	100 %	-	-	-