FROGNER KONSULT AS

0753 OSLO

Finances

Share Ownership

Return on Equity

187,5 %

Current Ratio

N/A

Debt-to-Equity Ratio

12,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	15 000	−2 000	40 000	−3 000
Total Assets	107 000	92 000	92 000	52 000
Total Equity	8 000	−7 000	−7 000	−47 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	0	0	0	0
Operating Profit	0	0	0	0
Financial Income	15 000	0	42 000	0
Financial Costs	0	2 000	2 000	3 000
Financial Balance	15 000	−2 000	40 000	−3 000
Earnings Before Tax	15 000	−2 000	40 000	−3 000
Tax	0	0	0	0
Net Income	15 000	−2 000	40 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	107 000	92 000	92 000	52 000
Total Assets	107 000	92 000	92 000	52 000
Total Retained Equity	−22 000	−37 000	−37 000	−77 000
Total Equity	8 000	−7 000	−7 000	−47 000
Total Long-Term Debt	99 000	99 000	99 000	99 000
Total Current Debt	0	0	0	0
Total Equity and Debt	107 000	92 000	92 000	52 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	0	0	0	0
Operating Profit	0	0	0	0
Financial Income	15 000	0	42 000	0
Financial Costs	0	2 000	2 000	3 000
Financial Balance	15 000	−2 000	40 000	−3 000
Dividends	0	0	0	0
Net Income	15 000	−2 000	40 000	−3 000

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	107 000	92 000	92 000	52 000
Total Current Assets	107 000	92 000	92 000	52 000
Total Assets	107 000	92 000	92 000	52 000
Total Equity	8 000	−7 000	−7 000	−47 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	99 000	99 000	99 000	99 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	107 000	92 000	92 000	52 000

Financial indicators	2022	2021	2020	2019
Return on Equity	187,5 %	28,57 %	−571,43 %	6,38 %
Debt-to-Equity Ratio	12,38	−14,14	−14,14	−2,11
Operating Profit Margin	-	-	-	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	0,07	−0,08	−0,08	−0,9
Gross Profit Margin	-	-	-	-