FRIARFJORD TRANSPORT AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

30,28 %

Current Ratio

4,7

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2021	2020	2019	2018
Revenue	717 000	1 149 000	761 000	1 115 000
Net Income	251 000	204 000	−270 000	209 000
Total Assets	905 000	1 359 000	708 000	1 129 000
Total Equity	829 000	579 000	374 000	644 000

Income (NOK)	2021	2020	2019	2018
Revenue	717 000	1 149 000	761 000	1 115 000
Expenditure	417 000	913 000	1 011 000	826 000
Operating Profit	301 000	236 000	−249 000	289 000
Financial Income	3 000	0	0	0
Financial Costs	17 000	32 000	20 000	0
Financial Balance	−14 000	−32 000	−20 000	0
Earnings Before Tax	286 000	204 000	−270 000	289 000
Tax	35 000	0	0	80 000
Net Income	251 000	204 000	−270 000	209 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	637 000	876 000	601 000	898 000
Total Current Assets	268 000	484 000	106 000	231 000
Total Assets	905 000	1 359 000	708 000	1 129 000
Total Retained Equity	799 000	549 000	344 000	614 000
Total Equity	829 000	579 000	374 000	644 000
Total Long-Term Debt	19 000	428 000	172 000	0
Total Current Debt	57 000	353 000	161 000	485 000
Total Equity and Debt	905 000	1 359 000	708 000	1 129 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	498 000	1 138 000	707 000	891 000
Other Income	219 000	11 000	54 000	223 000
Revenue	717 000	1 149 000	761 000	1 115 000
Cost of Goods Sold	0	0	0	2 000
Salary Costs	20 000	180 000	416 000	189 000
Depreciation	135 000	132 000	98 000	64 000
Impairment	0	0	0	0
Expenditure	417 000	913 000	1 011 000	826 000
Operating Profit	301 000	236 000	−249 000	289 000
Financial Income	3 000	0	0	0
Financial Costs	17 000	32 000	20 000	0
Financial Balance	−14 000	−32 000	−20 000	0
Dividends	0	0	0	55 000
Net Income	251 000	204 000	−270 000	209 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	283 000	300 000	318 000	334 000
Machinery and Plant Facilities	7 000	15 000	22 000	30 000
Fixtures	348 000	558 000	229 000	473 000
Total Tangible Assets	637 000	873 000	569 000	837 000
Total Fiancial Fixed Assets	0	2 000	32 000	61 000
Total Fixed Assets	637 000	876 000	601 000	898 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	243 000	317 000	44 000	165 000
Total Current Assets	268 000	484 000	106 000	231 000
Total Assets	905 000	1 359 000	708 000	1 129 000
Total Equity	829 000	579 000	374 000	644 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 000	428 000	172 000	0
Creditors	6 000	212 000	21 000	215 000
Unpaid Taxes	0	54 000	89 000	161 000
Dividends	0	0	0	55 000
Other Current Debt	34 000	87 000	51 000	21 000
Total Current Debt	57 000	353 000	161 000	485 000
Total Equity and Debt	905 000	1 359 000	708 000	1 129 000

Financial indicators	2021	2020	2019	2018
Return on Equity	30,28 %	35,23 %	−72,19 %	32,45 %
Debt-to-Equity Ratio	0,02	0,74	0,46	0
Operating Profit Margin	41,98 %	20,54 %	−32,72 %	25,92 %
Current Ratio	4,7	1,37	0,66	0,48
Quick Ratio	4,7	1,37	0,66	0,48
Equity Ratio	0,92	0,43	0,53	0,57
Gross Profit Margin	100 %	100 %	100 %	99,82 %