FYR & FLAMME AS

8514 NARVIK

Finances

Return on Equity

13,98 %

Current Ratio

5,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 184 000	3 228 000	4 615 000	2 598 000
Net Income	542 000	783 000	625 000	351 000
Total Assets	4 704 000	4 328 000	4 146 000	2 795 000
Total Equity	3 876 000	3 684 000	2 901 000	2 276 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 184 000	3 228 000	4 615 000	2 598 000
Expenditure	2 382 000	2 852 000	3 845 000	2 161 000
Operating Profit	802 000	376 000	770 000	438 000
Financial Income	44 000	490 000	27 000	12 000
Financial Costs	117 000	0	0	0
Financial Balance	−73 000	490 000	27 000	12 000
Earnings Before Tax	729 000	867 000	797 000	450 000
Tax	187 000	84 000	172 000	99 000
Net Income	542 000	783 000	625 000	351 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	545 000	273 000	336 000	400 000
Total Current Assets	4 160 000	4 055 000	3 809 000	2 395 000
Total Assets	4 704 000	4 328 000	4 146 000	2 795 000
Total Retained Equity	3 776 000	3 584 000	2 801 000	2 176 000
Total Equity	3 876 000	3 684 000	2 901 000	2 276 000
Total Long-Term Debt	6 000	9 000	12 000	17 000
Total Current Debt	822 000	635 000	1 232 000	502 000
Total Equity and Debt	4 704 000	4 328 000	4 146 000	2 795 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 184 000	3 228 000	4 615 000	2 448 000
Other Income	0	0	0	151 000
Revenue	3 184 000	3 228 000	4 615 000	2 598 000
Cost of Goods Sold	1 069 000	1 539 000	2 580 000	900 000
Salary Costs	793 000	795 000	780 000	747 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 382 000	2 852 000	3 845 000	2 161 000
Operating Profit	802 000	376 000	770 000	438 000
Financial Income	44 000	490 000	27 000	12 000
Financial Costs	117 000	0	0	0
Financial Balance	−73 000	490 000	27 000	12 000
Dividends	0	0	0	0
Net Income	542 000	783 000	625 000	351 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	545 000	273 000	336 000	400 000
Total Fixed Assets	545 000	273 000	336 000	400 000
Stock	95 000	76 000	80 000	94 000
Total Investments	1 444 000	1 562 000	800 000	500 000
Cash, Bank	2 000 000	1 564 000	1 359 000	1 054 000
Total Current Assets	4 160 000	4 055 000	3 809 000	2 395 000
Total Assets	4 704 000	4 328 000	4 146 000	2 795 000
Total Equity	3 876 000	3 684 000	2 901 000	2 276 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	9 000	12 000	17 000
Creditors	105 000	73 000	647 000	66 000
Unpaid Taxes	114 000	296 000	270 000	209 000
Dividends	0	0	0	0
Other Current Debt	413 000	178 000	138 000	155 000
Total Current Debt	822 000	635 000	1 232 000	502 000
Total Equity and Debt	4 704 000	4 328 000	4 146 000	2 795 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,98 %	21,25 %	21,54 %	15,42 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	25,19 %	11,65 %	16,68 %	16,86 %
Current Ratio	5,06	6,39	3,09	4,77
Quick Ratio	5,72	7,25	3,31	5,87
Equity Ratio	0,82	0,85	0,7	0,81
Gross Profit Margin	66,43 %	52,32 %	44,1 %	65,36 %