FROZT REKLAME AS

0491 OSLO

Finances

Share Ownership

Return on Equity

17,95 %

Current Ratio

2,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	190 000	203 000	198 000	242 000
Net Income	14 000	6 000	5 000	−29 000
Total Assets	130 000	129 000	126 000	127 000
Total Equity	78 000	64 000	58 000	53 000

Income (NOK)	2022	2021	2020	2019
Revenue	190 000	203 000	198 000	242 000
Expenditure	176 000	197 000	193 000	271 000
Operating Profit	14 000	6 000	5 000	−29 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	14 000	6 000	5 000	−29 000
Tax	0	0	0	0
Net Income	14 000	6 000	5 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	130 000	129 000	126 000	127 000
Total Assets	130 000	129 000	126 000	127 000
Total Retained Equity	39 000	25 000	19 000	14 000
Total Equity	78 000	64 000	58 000	53 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	52 000	65 000	68 000	74 000
Total Equity and Debt	130 000	129 000	126 000	127 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	190 000	203 000	198 000	242 000
Other Income	0	0	0	0
Revenue	190 000	203 000	198 000	242 000
Cost of Goods Sold	0	0	0	0
Salary Costs	86 000	116 000	125 000	191 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	176 000	197 000	193 000	271 000
Operating Profit	14 000	6 000	5 000	−29 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	14 000	6 000	5 000	−29 000

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	98 000	120 000	108 000	110 000
Total Current Assets	130 000	129 000	126 000	127 000
Total Assets	130 000	129 000	126 000	127 000
Total Equity	78 000	64 000	58 000	53 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	40 000	65 000	46 000	56 000
Dividends	0	0	0	0
Other Current Debt	12 000	0	22 000	17 000
Total Current Debt	52 000	65 000	68 000	74 000
Total Equity and Debt	130 000	129 000	126 000	127 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,95 %	9,38 %	8,62 %	−54,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,37 %	2,96 %	2,53 %	−11,98 %
Current Ratio	2,5	1,98	1,85	1,72
Quick Ratio	2,5	1,98	1,85	1,72
Equity Ratio	0,6	0,5	0,46	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %