FREMJA AS

0476 OSLO

Finances

Share Ownership

Return on Equity

22,37 %

Current Ratio

1,44

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	52 475 000	48 282 000	58 523 000	43 119 000
Net Income	1 844 000	1 220 000	3 699 000	2 905 000
Total Assets	21 309 000	18 513 000	21 417 000	14 477 000
Total Equity	8 244 000	8 765 000	7 546 000	6 422 000

Income (NOK)	2022	2021	2020	2019
Revenue	52 475 000	48 282 000	58 523 000	43 119 000
Expenditure	50 162 000	46 626 000	53 783 000	39 430 000
Operating Profit	2 312 000	1 656 000	4 740 000	3 689 000
Financial Income	22 000	14 000	16 000	67 000
Financial Costs	24 000	32 000	13 000	5 000
Financial Balance	−2 000	−18 000	3 000	62 000
Earnings Before Tax	2 310 000	1 638 000	4 743 000	3 751 000
Tax	466 000	418 000	1 044 000	846 000
Net Income	1 844 000	1 220 000	3 699 000	2 905 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 241 000	1 551 000	1 459 000	716 000
Total Current Assets	18 067 000	16 962 000	19 958 000	13 760 000
Total Assets	21 309 000	18 513 000	21 417 000	14 477 000
Total Retained Equity	7 796 000	8 317 000	7 098 000	5 974 000
Total Equity	8 244 000	8 765 000	7 546 000	6 422 000
Total Long-Term Debt	555 000	123 000	208 000	0
Total Current Debt	12 510 000	9 624 000	13 663 000	8 054 000
Total Equity and Debt	21 309 000	18 513 000	21 417 000	14 477 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	51 500 000	48 282 000	58 523 000	43 119 000
Other Income	975 000	0	0	0
Revenue	52 475 000	48 282 000	58 523 000	43 119 000
Cost of Goods Sold	2 354 000	2 640 000	5 935 000	2 514 000
Salary Costs	38 862 000	35 368 000	38 075 000	29 419 000
Depreciation	405 000	271 000	240 000	86 000
Impairment	0	0	0	0
Expenditure	50 162 000	46 626 000	53 783 000	39 430 000
Operating Profit	2 312 000	1 656 000	4 740 000	3 689 000
Financial Income	22 000	14 000	16 000	67 000
Financial Costs	24 000	32 000	13 000	5 000
Financial Balance	−2 000	−18 000	3 000	62 000
Dividends	0	0	2 576 000	0
Net Income	1 844 000	1 220 000	3 699 000	2 905 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	817 000	844 000	977 000	463 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 189 000	221 000	274 000	47 000
Total Tangible Assets	2 006 000	1 065 000	1 252 000	509 000
Total Fiancial Fixed Assets	1 235 000	486 000	207 000	207 000
Total Fixed Assets	3 241 000	1 551 000	1 459 000	716 000
Stock	50 000	50 000	0	0
Total Investments	0	0	0	0
Cash, Bank	12 134 000	11 171 000	13 507 000	8 639 000
Total Current Assets	18 067 000	16 962 000	19 958 000	13 760 000
Total Assets	21 309 000	18 513 000	21 417 000	14 477 000
Total Equity	8 244 000	8 765 000	7 546 000	6 422 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	555 000	123 000	208 000	0
Creditors	542 000	663 000	301 000	189 000
Unpaid Taxes	1 862 000	1 635 000	2 240 000	1 536 000
Dividends	0	0	2 576 000	0
Other Current Debt	7 652 000	6 895 000	8 242 000	5 483 000
Total Current Debt	12 510 000	9 624 000	13 663 000	8 054 000
Total Equity and Debt	21 309 000	18 513 000	21 417 000	14 477 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,37 %	13,92 %	49,02 %	45,24 %
Debt-to-Equity Ratio	0,07	0,01	0,03	0
Operating Profit Margin	4,41 %	3,43 %	8,1 %	8,56 %
Current Ratio	1,44	1,76	1,46	1,71
Quick Ratio	1,45	1,77	1,46	1,71
Equity Ratio	0,39	0,47	0,35	0,44
Gross Profit Margin	95,51 %	94,53 %	89,86 %	94,17 %