FISCHER INTERNATIONAL NORGE AS

0667 OSLO

Finances

Share Ownership

Return on Equity

259,46 %

Current Ratio

1,09

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	74 284 000	56 932 000	35 471 000	32 902 000
Net Income	6 214 000	6 402 000	2 657 000	1 863 000
Total Assets	20 969 000	18 220 000	11 116 000	8 833 000
Total Equity	2 395 000	2 181 000	1 779 000	1 722 000

Income (NOK)	2022	2021	2020	2019
Revenue	74 284 000	56 932 000	35 471 000	32 902 000
Expenditure	66 349 000	48 834 000	31 945 000	30 486 000
Operating Profit	7 936 000	8 098 000	3 526 000	2 415 000
Financial Income	181 000	200 000	42 000	56 000
Financial Costs	55 000	49 000	147 000	55 000
Financial Balance	126 000	151 000	−105 000	1 000
Earnings Before Tax	8 062 000	8 249 000	3 421 000	2 416 000
Tax	1 848 000	1 847 000	765 000	553 000
Net Income	6 214 000	6 402 000	2 657 000	1 863 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 402 000	1 715 000	1 289 000	1 493 000
Total Current Assets	19 567 000	16 505 000	9 827 000	7 340 000
Total Assets	20 969 000	18 220 000	11 116 000	8 833 000
Total Retained Equity	2 295 000	2 081 000	1 679 000	1 622 000
Total Equity	2 395 000	2 181 000	1 779 000	1 722 000
Total Long-Term Debt	581 000	783 000	332 000	392 000
Total Current Debt	17 993 000	15 255 000	9 006 000	6 720 000
Total Equity and Debt	20 969 000	18 220 000	11 116 000	8 833 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	74 284 000	56 932 000	35 471 000	32 902 000
Other Income	0	0	0	0
Revenue	74 284 000	56 932 000	35 471 000	32 902 000
Cost of Goods Sold	53 671 000	40 785 000	25 588 000	23 635 000
Salary Costs	3 304 000	2 332 000	1 976 000	1 391 000
Depreciation	313 000	294 000	204 000	105 000
Impairment	0	0	0	0
Expenditure	66 349 000	48 834 000	31 945 000	30 486 000
Operating Profit	7 936 000	8 098 000	3 526 000	2 415 000
Financial Income	181 000	200 000	42 000	56 000
Financial Costs	55 000	49 000	147 000	55 000
Financial Balance	126 000	151 000	−105 000	1 000
Dividends	6 000 000	6 000 000	2 600 000	1 800 000
Net Income	6 214 000	6 402 000	2 657 000	1 863 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	797 000	916 000	1 035 000	1 154 000
Total Intangible Assets	797 000	916 000	1 035 000	1 154 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	605 000	799 000	254 000	339 000
Total Tangible Assets	605 000	799 000	254 000	339 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 402 000	1 715 000	1 289 000	1 493 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 456 000	1 252 000	4 516 000	417 000
Total Current Assets	19 567 000	16 505 000	9 827 000	7 340 000
Total Assets	20 969 000	18 220 000	11 116 000	8 833 000
Total Equity	2 395 000	2 181 000	1 779 000	1 722 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	581 000	783 000	332 000	392 000
Creditors	3 527 000	2 171 000	1 966 000	1 076 000
Unpaid Taxes	4 376 000	4 477 000	2 518 000	1 704 000
Dividends	6 000 000	6 000 000	2 600 000	1 800 000
Other Current Debt	2 242 000	764 000	1 201 000	1 466 000
Total Current Debt	17 993 000	15 255 000	9 006 000	6 720 000
Total Equity and Debt	20 969 000	18 220 000	11 116 000	8 833 000

Financial indicators	2022	2021	2020	2019
Return on Equity	259,46 %	293,54 %	149,35 %	108,19 %
Debt-to-Equity Ratio	0,24	0,36	0,19	0,23
Operating Profit Margin	10,68 %	14,22 %	9,94 %	7,34 %
Current Ratio	1,09	1,08	1,09	1,09
Quick Ratio	1,09	1,08	1,09	1,09
Equity Ratio	0,11	0,12	0,16	0,19
Gross Profit Margin	27,75 %	28,36 %	27,86 %	28,17 %