FRON DIESEL AS

2630 RINGEBU

Finances

Share Ownership

Return on Equity

84,22 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 477 000	13 793 000	13 372 000	12 520 000
Net Income	2 609 000	1 249 000	1 006 000	1 459 000
Total Assets	10 217 000	9 415 000	7 551 000	6 823 000
Total Equity	3 098 000	5 189 000	5 940 000	4 934 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 477 000	13 793 000	13 372 000	12 520 000
Expenditure	13 145 000	12 491 000	11 511 000	10 893 000
Operating Profit	3 331 000	1 590 000	1 279 000	1 853 000
Financial Income	14 000	12 000	15 000	18 000
Financial Costs	1 000	0	3 000	1 000
Financial Balance	13 000	12 000	12 000	17 000
Earnings Before Tax	3 345 000	1 601 000	1 291 000	1 871 000
Tax	736 000	352 000	285 000	412 000
Net Income	2 609 000	1 249 000	1 006 000	1 459 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	125 000	195 000	360 000	530 000
Total Current Assets	10 092 000	9 220 000	7 191 000	6 293 000
Total Assets	10 217 000	9 415 000	7 551 000	6 823 000
Total Retained Equity	0	1 871 000	2 621 000	1 615 000
Total Equity	3 098 000	5 189 000	5 940 000	4 934 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 120 000	4 226 000	1 611 000	1 889 000
Total Equity and Debt	10 217 000	9 415 000	7 551 000	6 823 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 475 000	13 734 000	13 364 000	12 519 000
Other Income	2 000	58 000	7 000	2 000
Revenue	16 477 000	13 793 000	13 372 000	12 520 000
Cost of Goods Sold	7 945 000	7 230 000	6 318 000	5 451 000
Salary Costs	3 336 000	3 386 000	3 362 000	3 390 000
Depreciation	70 000	188 000	188 000	198 000
Impairment	0	0	0	0
Expenditure	13 145 000	12 491 000	11 511 000	10 893 000
Operating Profit	3 331 000	1 590 000	1 279 000	1 853 000
Financial Income	14 000	12 000	15 000	18 000
Financial Costs	1 000	0	3 000	1 000
Financial Balance	13 000	12 000	12 000	17 000
Dividends	4 700 000	2 000 000	0	0
Net Income	2 609 000	1 249 000	1 006 000	1 459 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	125 000	125 000	102 000	84 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	5 000	6 000	21 000
Fixtures	0	66 000	252 000	425 000
Total Tangible Assets	0	70 000	258 000	446 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	125 000	195 000	360 000	530 000
Stock	1 227 000	1 033 000	729 000	1 126 000
Total Investments	0	0	0	0
Cash, Bank	5 816 000	3 964 000	4 360 000	3 180 000
Total Current Assets	10 092 000	9 220 000	7 191 000	6 293 000
Total Assets	10 217 000	9 415 000	7 551 000	6 823 000
Total Equity	3 098 000	5 189 000	5 940 000	4 934 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	746 000	539 000	229 000	374 000
Unpaid Taxes	507 000	756 000	662 000	534 000
Dividends	4 700 000	2 000 000	0	0
Other Current Debt	430 000	557 000	417 000	488 000
Total Current Debt	7 120 000	4 226 000	1 611 000	1 889 000
Total Equity and Debt	10 217 000	9 415 000	7 551 000	6 823 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,22 %	24,07 %	16,94 %	29,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,22 %	11,53 %	9,56 %	14,8 %
Current Ratio	1,42	2,18	4,46	3,33
Quick Ratio	1,71	2,89	8,15	8,25
Equity Ratio	0,3	0,55	0,79	0,72
Gross Profit Margin	51,78 %	47,58 %	52,75 %	56,46 %