FRAKTER AS

0581 OSLO

Finances

Return on Equity

7,67 %

Current Ratio

1,91

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 567 000	5 858 000	6 042 000	5 056 000
Net Income	160 000	1 045 000	366 000	176 000
Total Assets	4 524 000	4 361 000	3 913 000	2 925 000
Total Equity	2 087 000	1 927 000	882 000	1 306 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 567 000	5 858 000	6 042 000	5 056 000
Expenditure	5 717 000	4 745 000	5 258 000	4 572 000
Operating Profit	851 000	1 112 000	783 000	485 000
Financial Income	−154 000	249 000	71 000	66 000
Financial Costs	346 000	80 000	401 000	58 000
Financial Balance	−500 000	169 000	−330 000	8 000
Earnings Before Tax	350 000	1 281 000	453 000	493 000
Tax	190 000	235 000	87 000	317 000
Net Income	160 000	1 045 000	366 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 976 000	2 241 000	2 441 000	799 000
Total Current Assets	2 548 000	2 120 000	1 472 000	2 126 000
Total Assets	4 524 000	4 361 000	3 913 000	2 925 000
Total Retained Equity	2 057 000	1 897 000	852 000	1 276 000
Total Equity	2 087 000	1 927 000	882 000	1 306 000
Total Long-Term Debt	1 106 000	1 473 000	1 959 000	583 000
Total Current Debt	1 331 000	961 000	1 072 000	1 036 000
Total Equity and Debt	4 524 000	4 361 000	3 913 000	2 925 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 496 000	5 858 000	6 042 000	5 056 000
Other Income	71 000	0	0	0
Revenue	6 567 000	5 858 000	6 042 000	5 056 000
Cost of Goods Sold	29 000	39 000	137 000	156 000
Salary Costs	3 425 000	2 454 000	2 701 000	2 522 000
Depreciation	276 000	275 000	251 000	143 000
Impairment	0	0	0	0
Expenditure	5 717 000	4 745 000	5 258 000	4 572 000
Operating Profit	851 000	1 112 000	783 000	485 000
Financial Income	−154 000	249 000	71 000	66 000
Financial Costs	346 000	80 000	401 000	58 000
Financial Balance	−500 000	169 000	−330 000	8 000
Dividends	0	0	0	0
Net Income	160 000	1 045 000	366 000	176 000

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	1 902 000	2 178 000	2 378 000	736 000
Total Tangible Assets	1 902 000	2 178 000	2 378 000	736 000
Total Fiancial Fixed Assets	73 000	63 000	63 000	63 000
Total Fixed Assets	1 976 000	2 241 000	2 441 000	799 000
Stock	0	0	0	0
Total Investments	1 411 000	611 000	453 000	0
Cash, Bank	549 000	1 014 000	47 000	1 465 000
Total Current Assets	2 548 000	2 120 000	1 472 000	2 126 000
Total Assets	4 524 000	4 361 000	3 913 000	2 925 000
Total Equity	2 087 000	1 927 000	882 000	1 306 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 106 000	1 473 000	1 959 000	583 000
Creditors	110 000	97 000	434 000	92 000
Unpaid Taxes	509 000	364 000	370 000	545 000
Dividends	0	0	0	0
Other Current Debt	472 000	294 000	256 000	250 000
Total Current Debt	1 331 000	961 000	1 072 000	1 036 000
Total Equity and Debt	4 524 000	4 361 000	3 913 000	2 925 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,67 %	54,23 %	41,5 %	13,48 %
Debt-to-Equity Ratio	0,53	0,76	2,22	0,45
Operating Profit Margin	12,96 %	18,98 %	12,96 %	9,59 %
Current Ratio	1,91	2,21	1,37	2,05
Quick Ratio	1,91	2,21	1,37	2,05
Equity Ratio	0,46	0,44	0,23	0,45
Gross Profit Margin	99,56 %	99,33 %	97,73 %	96,91 %