FRIGSTAD BYGG AS

4634 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

29,1 %

Current Ratio

1,79

Debt-to-Equity Ratio

1,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 071 000	6 486 000	6 326 000	6 095 000
Net Income	275 000	394 000	757 000	546 000
Total Assets	4 073 000	3 790 000	4 283 000	2 209 000
Total Equity	945 000	669 000	663 000	572 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 071 000	6 486 000	6 326 000	6 095 000
Expenditure	5 626 000	5 909 000	5 285 000	5 353 000
Operating Profit	445 000	576 000	1 041 000	741 000
Financial Income	0	0	0	0
Financial Costs	92 000	71 000	70 000	41 000
Financial Balance	−92 000	−71 000	−70 000	−41 000
Earnings Before Tax	353 000	506 000	971 000	701 000
Tax	78 000	112 000	214 000	155 000
Net Income	275 000	394 000	757 000	546 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 713 000	1 470 000	850 000	445 000
Total Current Assets	2 360 000	2 320 000	3 433 000	1 765 000
Total Assets	4 073 000	3 790 000	4 283 000	2 209 000
Total Retained Equity	522 000	247 000	241 000	150 000
Total Equity	945 000	669 000	663 000	572 000
Total Long-Term Debt	1 807 000	1 570 000	999 000	295 000
Total Current Debt	1 321 000	1 551 000	2 620 000	1 342 000
Total Equity and Debt	4 073 000	3 790 000	4 283 000	2 209 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 970 000	6 486 000	6 326 000	5 983 000
Other Income	102 000	0	0	112 000
Revenue	6 071 000	6 486 000	6 326 000	6 095 000
Cost of Goods Sold	2 541 000	2 927 000	2 545 000	3 125 000
Salary Costs	1 763 000	2 019 000	1 991 000	1 510 000
Depreciation	472 000	339 000	234 000	83 000
Impairment	0	0	0	0
Expenditure	5 626 000	5 909 000	5 285 000	5 353 000
Operating Profit	445 000	576 000	1 041 000	741 000
Financial Income	0	0	0	0
Financial Costs	92 000	71 000	70 000	41 000
Financial Balance	−92 000	−71 000	−70 000	−41 000
Dividends	0	0	0	0
Net Income	275 000	394 000	757 000	546 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	150 000	0	0	0
Fixtures	1 563 000	1 470 000	850 000	440 000
Total Tangible Assets	1 713 000	1 470 000	850 000	440 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 713 000	1 470 000	850 000	445 000
Stock	0	0	441 000	0
Total Investments	0	0	0	0
Cash, Bank	226 000	247 000	108 000	302 000
Total Current Assets	2 360 000	2 320 000	3 433 000	1 765 000
Total Assets	4 073 000	3 790 000	4 283 000	2 209 000
Total Equity	945 000	669 000	663 000	572 000
Short-Term Group Debt	0	497 000	855 000	768 000
Total Long-Term Debt	1 807 000	1 570 000	999 000	295 000
Creditors	783 000	411 000	819 000	81 000
Unpaid Taxes	327 000	464 000	432 000	265 000
Dividends	0	0	0	0
Other Current Debt	152 000	179 000	514 000	227 000
Total Current Debt	1 321 000	1 551 000	2 620 000	1 342 000
Total Equity and Debt	4 073 000	3 790 000	4 283 000	2 209 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,1 %	58,89 %	114,18 %	95,45 %
Debt-to-Equity Ratio	1,91	2,35	1,51	0,52
Operating Profit Margin	7,33 %	8,88 %	16,46 %	12,16 %
Current Ratio	1,79	1,5	1,31	1,32
Quick Ratio	1,79	1,5	1,58	1,32
Equity Ratio	0,23	0,18	0,15	0,26
Gross Profit Margin	58,15 %	54,87 %	59,77 %	48,73 %