FRIGG SOLUTIONS AS

5411 STORD

Finances

Share Ownership

Return on Equity

544,16 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 372 000	3 895 000	4 139 000	3 024 000
Net Income	419 000	391 000	25 000	175 000
Total Assets	372 000	1 606 000	1 740 000	1 747 000
Total Equity	77 000	729 000	337 000	312 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 372 000	3 895 000	4 139 000	3 024 000
Expenditure	1 836 000	3 393 000	4 107 000	2 799 000
Operating Profit	536 000	503 000	33 000	225 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	537 000	502 000	32 000	225 000
Tax	118 000	111 000	7 000	49 000
Net Income	419 000	391 000	25 000	175 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	372 000	1 606 000	1 740 000	1 747 000
Total Assets	372 000	1 606 000	1 740 000	1 747 000
Total Retained Equity	47 000	629 000	237 000	212 000
Total Equity	77 000	729 000	337 000	312 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	295 000	877 000	1 403 000	1 435 000
Total Equity and Debt	372 000	1 606 000	1 740 000	1 747 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 372 000	3 895 000	4 139 000	3 024 000
Other Income	0	0	0	0
Revenue	2 372 000	3 895 000	4 139 000	3 024 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 743 000	3 219 000	3 875 000	2 503 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 836 000	3 393 000	4 107 000	2 799 000
Operating Profit	536 000	503 000	33 000	225 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	1 000 000	0	0	0
Net Income	419 000	391 000	25 000	175 000

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	359 000	260 000	906 000	308 000
Total Current Assets	372 000	1 606 000	1 740 000	1 747 000
Total Assets	372 000	1 606 000	1 740 000	1 747 000
Total Equity	77 000	729 000	337 000	312 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	64 000	44 000	28 000
Unpaid Taxes	20 000	438 000	755 000	692 000
Dividends	1 000 000	0	0	0
Other Current Debt	150 000	272 000	605 000	666 000
Total Current Debt	295 000	877 000	1 403 000	1 435 000
Total Equity and Debt	372 000	1 606 000	1 740 000	1 747 000

Financial indicators	2022	2021	2020	2019
Return on Equity	544,16 %	53,64 %	7,42 %	56,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,6 %	12,91 %	0,8 %	7,44 %
Current Ratio	1,26	1,83	1,24	1,22
Quick Ratio	1,26	1,83	1,24	1,22
Equity Ratio	0,21	0,45	0,19	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %