FRØISHAGEN CONSULTING AS

0598 OSLO

Finances

Share Ownership

Return on Equity

6,46 %

Current Ratio

5,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	245 000	167 000	96 000	210 000
Net Income	37 000	2 000	0	26 000
Total Assets	629 000	494 000	529 000	584 000
Total Equity	573 000	536 000	534 000	533 000

Income (NOK)	2022	2021	2020	2019
Revenue	245 000	167 000	96 000	210 000
Expenditure	197 000	164 000	96 000	176 000
Operating Profit	48 000	3 000	0	34 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	48 000	3 000	0	34 000
Tax	11 000	1 000	0	7 000
Net Income	37 000	2 000	0	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	331 000	441 000	240 000	190 000
Total Current Assets	297 000	53 000	289 000	394 000
Total Assets	629 000	494 000	529 000	584 000
Total Retained Equity	558 000	521 000	519 000	518 000
Total Equity	573 000	536 000	534 000	533 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	55 000	−42 000	−5 000	51 000
Total Equity and Debt	629 000	494 000	529 000	584 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	245 000	167 000	96 000	210 000
Other Income	0	0	0	0
Revenue	245 000	167 000	96 000	210 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	155 000	104 000	34 000	87 000
Impairment	0	0	0	0
Expenditure	197 000	164 000	96 000	176 000
Operating Profit	48 000	3 000	0	34 000
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	37 000	2 000	0	26 000

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	331 000	441 000	240 000	190 000
Total Tangible Assets	331 000	441 000	240 000	190 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	331 000	441 000	240 000	190 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	297 000	53 000	289 000	394 000
Total Current Assets	297 000	53 000	289 000	394 000
Total Assets	629 000	494 000	529 000	584 000
Total Equity	573 000	536 000	534 000	533 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	45 000	−43 000	−6 000	42 000
Dividends	0	0	0	0
Other Current Debt	0	1 000	1 000	0
Total Current Debt	55 000	−42 000	−5 000	51 000
Total Equity and Debt	629 000	494 000	529 000	584 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,46 %	0,37 %	0 %	4,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,59 %	1,8 %	0 %	16,19 %
Current Ratio	5,4	−1,26	−57,8	7,73
Quick Ratio	5,4	−1,26	−57,8	7,73
Equity Ratio	0,91	1,09	1,01	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %