FRYDEN ENTREPRENØR AS

0575 OSLO

Finances

Share Ownership

Return on Equity

90,1 %

Current Ratio

0,33

Debt-to-Equity Ratio

−0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 537 000	1 457 000	646 000	0
Net Income	−273 000	−54 000	20 000	−26 000
Total Assets	267 000	117 000	125 000	4 000
Total Equity	−303 000	−30 000	24 000	4 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 537 000	1 457 000	646 000	0
Expenditure	1 805 000	1 506 000	622 000	26 000
Operating Profit	−268 000	−49 000	24 000	−26 000
Financial Income	0	0	0	0
Financial Costs	5 000	5 000	5 000	0
Financial Balance	−5 000	−5 000	−5 000	0
Earnings Before Tax	−273 000	−54 000	20 000	−26 000
Tax	0	0	0	0
Net Income	−273 000	−54 000	20 000	−26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	27 000	40 000	0
Total Current Assets	167 000	91 000	85 000	4 000
Total Assets	267 000	117 000	125 000	4 000
Total Retained Equity	−333 000	−60 000	−6 000	−26 000
Total Equity	−303 000	−30 000	24 000	4 000
Total Long-Term Debt	68 000	0	0	0
Total Current Debt	502 000	147 000	100 000	0
Total Equity and Debt	267 000	117 000	125 000	4 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 537 000	1 457 000	646 000	0
Other Income	0	0	0	0
Revenue	1 537 000	1 457 000	646 000	0
Cost of Goods Sold	114 000	79 000	199 000	0
Salary Costs	934 000	884 000	258 000	0
Depreciation	50 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 805 000	1 506 000	622 000	26 000
Operating Profit	−268 000	−49 000	24 000	−26 000
Financial Income	0	0	0	0
Financial Costs	5 000	5 000	5 000	0
Financial Balance	−5 000	−5 000	−5 000	0
Dividends	0	0	0	0
Net Income	−273 000	−54 000	20 000	−26 000

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	100 000	0	0	0
Total Tangible Assets	100 000	0	0	0
Total Fiancial Fixed Assets	0	27 000	40 000	0
Total Fixed Assets	100 000	27 000	40 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	52 000	10 000	1 000	4 000
Total Current Assets	167 000	91 000	85 000	4 000
Total Assets	267 000	117 000	125 000	4 000
Total Equity	−303 000	−30 000	24 000	4 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	68 000	0	0	0
Creditors	18 000	12 000	29 000	0
Unpaid Taxes	229 000	64 000	75 000	0
Dividends	0	0	0	0
Other Current Debt	255 000	72 000	−4 000	0
Total Current Debt	502 000	147 000	100 000	0
Total Equity and Debt	267 000	117 000	125 000	4 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,1 %	180 %	83,33 %	−650 %
Debt-to-Equity Ratio	−0,22	−0	0	0
Operating Profit Margin	−17,44 %	−3,36 %	3,72 %	-
Current Ratio	0,33	0,62	0,85	-
Quick Ratio	0,33	0,62	0,85	-
Equity Ratio	−1,13	−0,26	0,19	1
Gross Profit Margin	92,58 %	94,58 %	69,2 %	-