FINBECK & FIA AS

3560 HEMSEDAL

Finances

Return on Equity

3,69 %

Current Ratio

5,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 888 000	9 106 000	8 480 000	7 540 000
Net Income	215 000	916 000	621 000	391 000
Total Assets	7 158 000	7 294 000	6 961 000	5 994 000
Total Equity	5 833 000	5 738 000	5 587 000	4 966 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 888 000	9 106 000	8 480 000	7 540 000
Expenditure	8 531 000	7 879 000	7 626 000	6 985 000
Operating Profit	357 000	1 228 000	854 000	555 000
Financial Income	34 000	24 000	12 000	9 000
Financial Costs	115 000	77 000	70 000	63 000
Financial Balance	−81 000	−53 000	−58 000	−54 000
Earnings Before Tax	276 000	1 174 000	796 000	501 000
Tax	61 000	258 000	175 000	110 000
Net Income	215 000	916 000	621 000	391 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	373 000	426 000	310 000	230 000
Total Current Assets	6 785 000	6 868 000	6 650 000	5 764 000
Total Assets	7 158 000	7 294 000	6 961 000	5 994 000
Total Retained Equity	5 684 000	5 588 000	5 437 000	4 816 000
Total Equity	5 833 000	5 738 000	5 587 000	4 966 000
Total Long-Term Debt	7 000	10 000	0	0
Total Current Debt	1 318 000	1 546 000	1 373 000	1 028 000
Total Equity and Debt	7 158 000	7 294 000	6 961 000	5 994 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 888 000	9 051 000	8 478 000	7 540 000
Other Income	0	56 000	1 000	0
Revenue	8 888 000	9 106 000	8 480 000	7 540 000
Cost of Goods Sold	5 138 000	5 030 000	5 225 000	4 503 000
Salary Costs	1 485 000	1 141 000	951 000	1 094 000
Depreciation	53 000	50 000	30 000	29 000
Impairment	0	0	0	0
Expenditure	8 531 000	7 879 000	7 626 000	6 985 000
Operating Profit	357 000	1 228 000	854 000	555 000
Financial Income	34 000	24 000	12 000	9 000
Financial Costs	115 000	77 000	70 000	63 000
Financial Balance	−81 000	−53 000	−58 000	−54 000
Dividends	120 000	294 000	0	0
Net Income	215 000	916 000	621 000	391 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	154 000	172 000	3 000	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	130 000	166 000	124 000	154 000
Total Tangible Assets	130 000	166 000	124 000	154 000
Total Fiancial Fixed Assets	89 000	89 000	184 000	71 000
Total Fixed Assets	373 000	426 000	310 000	230 000
Stock	5 385 000	4 660 000	3 950 000	4 500 000
Total Investments	0	0	0	0
Cash, Bank	1 381 000	2 114 000	2 609 000	1 080 000
Total Current Assets	6 785 000	6 868 000	6 650 000	5 764 000
Total Assets	7 158 000	7 294 000	6 961 000	5 994 000
Total Equity	5 833 000	5 738 000	5 587 000	4 966 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	10 000	0	0
Creditors	436 000	432 000	624 000	458 000
Unpaid Taxes	439 000	388 000	378 000	253 000
Dividends	120 000	294 000	0	0
Other Current Debt	259 000	186 000	199 000	209 000
Total Current Debt	1 318 000	1 546 000	1 373 000	1 028 000
Total Equity and Debt	7 158 000	7 294 000	6 961 000	5 994 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,69 %	15,96 %	11,12 %	7,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,02 %	13,49 %	10,07 %	7,36 %
Current Ratio	5,15	4,44	4,84	5,61
Quick Ratio	−1,67	−2,21	−2,58	−1,66
Equity Ratio	0,81	0,79	0,8	0,83
Gross Profit Margin	42,19 %	44,76 %	38,38 %	40,28 %