FISCHER NORGE AS

0680 OSLO

Finances

Share Ownership

Return on Equity

28,61 %

Current Ratio

2,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	137 219 000	125 475 000	115 272 000	106 022 000
Net Income	8 876 000	3 969 000	3 153 000	3 366 000
Total Assets	56 325 000	52 786 000	45 937 000	42 251 000
Total Equity	31 020 000	24 244 000	20 274 000	17 121 000

Income (NOK)	2022	2021	2020	2019
Revenue	137 219 000	125 475 000	115 272 000	106 022 000
Expenditure	125 937 000	120 176 000	110 499 000	101 741 000
Operating Profit	11 282 000	5 298 000	4 773 000	4 281 000
Financial Income	226 000	625 000	−520 000	281 000
Financial Costs	111 000	828 000	203 000	215 000
Financial Balance	115 000	−203 000	−723 000	66 000
Earnings Before Tax	11 398 000	5 095 000	4 050 000	4 347 000
Tax	2 522 000	1 126 000	896 000	981 000
Net Income	8 876 000	3 969 000	3 153 000	3 366 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	412 000	421 000	280 000	267 000
Total Current Assets	55 912 000	52 365 000	45 658 000	41 984 000
Total Assets	56 325 000	52 786 000	45 937 000	42 251 000
Total Retained Equity	27 720 000	20 944 000	16 974 000	13 821 000
Total Equity	31 020 000	24 244 000	20 274 000	17 121 000
Total Long-Term Debt	0	0	0	22 000
Total Current Debt	25 305 000	28 542 000	25 663 000	25 107 000
Total Equity and Debt	56 325 000	52 786 000	45 937 000	42 251 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	137 219 000	125 475 000	115 272 000	106 022 000
Other Income	0	0	0	0
Revenue	137 219 000	125 475 000	115 272 000	106 022 000
Cost of Goods Sold	76 229 000	76 437 000	71 770 000	65 802 000
Salary Costs	9 921 000	10 142 000	9 435 000	9 928 000
Depreciation	7 000	5 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	125 937 000	120 176 000	110 499 000	101 741 000
Operating Profit	11 282 000	5 298 000	4 773 000	4 281 000
Financial Income	226 000	625 000	−520 000	281 000
Financial Costs	111 000	828 000	203 000	215 000
Financial Balance	115 000	−203 000	−723 000	66 000
Dividends	0	0	0	0
Net Income	8 876 000	3 969 000	3 153 000	3 366 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	132 000	134 000	20 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	25 000	3 000	10 000
Total Tangible Assets	18 000	25 000	3 000	10 000
Total Fiancial Fixed Assets	262 000	262 000	256 000	256 000
Total Fixed Assets	412 000	421 000	280 000	267 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	490 000	671 000	601 000	451 000
Total Current Assets	55 912 000	52 365 000	45 658 000	41 984 000
Total Assets	56 325 000	52 786 000	45 937 000	42 251 000
Total Equity	31 020 000	24 244 000	20 274 000	17 121 000
Short-Term Group Debt	8 977 000	13 653 000	12 375 000	14 395 000
Total Long-Term Debt	0	0	0	22 000
Creditors	248 000	152 000	59 000	216 000
Unpaid Taxes	6 235 000	5 336 000	5 469 000	3 564 000
Dividends	0	0	0	0
Other Current Debt	7 326 000	8 162 000	6 821 000	6 155 000
Total Current Debt	25 305 000	28 542 000	25 663 000	25 107 000
Total Equity and Debt	56 325 000	52 786 000	45 937 000	42 251 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,61 %	16,37 %	15,55 %	19,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,22 %	4,22 %	4,14 %	4,04 %
Current Ratio	2,21	1,83	1,78	1,67
Quick Ratio	2,21	1,83	1,78	1,67
Equity Ratio	0,55	0,46	0,44	0,41
Gross Profit Margin	44,45 %	39,08 %	37,74 %	37,94 %