FREDRIKSTAD SNEKKERSERVICE AS

1684 VESTERØY

Finances

Share Ownership

Return on Equity

66,63 %

Current Ratio

1,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 140 000	12 343 000	9 668 000	12 107 000
Net Income	1 196 000	453 000	83 000	922 000
Total Assets	4 959 000	3 629 000	2 874 000	3 908 000
Total Equity	1 795 000	1 599 000	1 146 000	1 063 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 140 000	12 343 000	9 668 000	12 107 000
Expenditure	13 604 000	11 763 000	9 563 000	10 923 000
Operating Profit	1 536 000	580 000	104 000	1 184 000
Financial Income	1 000	0	0	1 000
Financial Costs	1 000	0	2 000	1 000
Financial Balance	0	0	−2 000	0
Earnings Before Tax	1 536 000	580 000	103 000	1 184 000
Tax	340 000	128 000	20 000	262 000
Net Income	1 196 000	453 000	83 000	922 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	506 000	358 000	286 000	152 000
Total Current Assets	4 453 000	3 271 000	2 588 000	3 756 000
Total Assets	4 959 000	3 629 000	2 874 000	3 908 000
Total Retained Equity	1 695 000	1 499 000	1 046 000	963 000
Total Equity	1 795 000	1 599 000	1 146 000	1 063 000
Total Long-Term Debt	0	2 000	0	0
Total Current Debt	3 164 000	2 028 000	1 728 000	2 845 000
Total Equity and Debt	4 959 000	3 629 000	2 874 000	3 908 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 140 000	12 338 000	9 668 000	12 107 000
Other Income	0	5 000	0	0
Revenue	15 140 000	12 343 000	9 668 000	12 107 000
Cost of Goods Sold	5 365 000	4 851 000	3 524 000	4 652 000
Salary Costs	6 509 000	5 408 000	4 946 000	5 104 000
Depreciation	105 000	90 000	63 000	47 000
Impairment	0	0	0	0
Expenditure	13 604 000	11 763 000	9 563 000	10 923 000
Operating Profit	1 536 000	580 000	104 000	1 184 000
Financial Income	1 000	0	0	1 000
Financial Costs	1 000	0	2 000	1 000
Financial Balance	0	0	−2 000	0
Dividends	1 000 000	0	0	1 000 000
Net Income	1 196 000	453 000	83 000	922 000

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	506 000	358 000	286 000	152 000
Total Tangible Assets	506 000	358 000	286 000	152 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	506 000	358 000	286 000	152 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 992 000	2 194 000	1 915 000	2 928 000
Total Current Assets	4 453 000	3 271 000	2 588 000	3 756 000
Total Assets	4 959 000	3 629 000	2 874 000	3 908 000
Total Equity	1 795 000	1 599 000	1 146 000	1 063 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	0	0
Creditors	429 000	822 000	202 000	610 000
Unpaid Taxes	824 000	637 000	558 000	510 000
Dividends	1 000 000	0	0	1 000 000
Other Current Debt	1 569 000	444 000	947 000	1 463 000
Total Current Debt	3 164 000	2 028 000	1 728 000	2 845 000
Total Equity and Debt	4 959 000	3 629 000	2 874 000	3 908 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,63 %	28,33 %	7,24 %	86,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,15 %	4,7 %	1,08 %	9,78 %
Current Ratio	1,41	1,61	1,5	1,32
Quick Ratio	1,41	1,61	1,5	1,32
Equity Ratio	0,36	0,44	0,4	0,27
Gross Profit Margin	64,56 %	60,7 %	63,55 %	61,58 %