CLAIMS SURVEY AS

4818 FÆRVIK

Finances

Share Ownership

Return on Equity

5,43 %

Current Ratio

9,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	104 000	105 000	171 000	100 000
Net Income	20 000	54 000	88 000	63 000
Total Assets	412 000	399 000	423 000	312 000
Total Equity	368 000	348 000	294 000	256 000

Income (NOK)	2022	2021	2020	2019
Revenue	104 000	105 000	171 000	100 000
Expenditure	80 000	37 000	59 000	19 000
Operating Profit	24 000	68 000	111 000	80 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Earnings Before Tax	26 000	69 000	112 000	81 000
Tax	6 000	15 000	25 000	18 000
Net Income	20 000	54 000	88 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	412 000	399 000	423 000	312 000
Total Assets	412 000	399 000	423 000	312 000
Total Retained Equity	268 000	248 000	194 000	156 000
Total Equity	368 000	348 000	294 000	256 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	44 000	52 000	129 000	56 000
Total Equity and Debt	412 000	399 000	423 000	312 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	104 000	105 000	171 000	100 000
Other Income	0	0	0	0
Revenue	104 000	105 000	171 000	100 000
Cost of Goods Sold	0	0	0	0
Salary Costs	35 000	1 000	2 000	3 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	80 000	37 000	59 000	19 000
Operating Profit	24 000	68 000	111 000	80 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Dividends	0	0	50 000	0
Net Income	20 000	54 000	88 000	63 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	411 000	399 000	415 000	312 000
Total Current Assets	412 000	399 000	423 000	312 000
Total Assets	412 000	399 000	423 000	312 000
Total Equity	368 000	348 000	294 000	256 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	3 000	4 000
Unpaid Taxes	23 000	22 000	36 000	20 000
Dividends	0	0	50 000	0
Other Current Debt	15 000	15 000	15 000	15 000
Total Current Debt	44 000	52 000	129 000	56 000
Total Equity and Debt	412 000	399 000	423 000	312 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,43 %	15,52 %	29,93 %	24,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,08 %	64,76 %	64,91 %	80 %
Current Ratio	9,36	7,67	3,28	5,57
Quick Ratio	9,36	7,67	3,28	5,57
Equity Ratio	0,89	0,87	0,7	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %