FRISK TRIM & HELSE AS

9050 STORSTEINNES

Finances

Share Ownership

Return on Equity

2,7 %

Current Ratio

2,08

Debt-to-Equity Ratio

1,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 119 000	2 490 000	1 348 000	1 449 000
Net Income	44 000	615 000	282 000	232 000
Total Assets	4 391 000	4 474 000	1 179 000	934 000
Total Equity	1 630 000	1 586 000	1 009 000	767 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 119 000	2 490 000	1 348 000	1 449 000
Expenditure	1 937 000	1 613 000	1 051 000	1 229 000
Operating Profit	182 000	877 000	297 000	220 000
Financial Income	0	0	2 000	3 000
Financial Costs	125 000	88 000	0	0
Financial Balance	−125 000	−88 000	2 000	3 000
Earnings Before Tax	57 000	789 000	299 000	223 000
Tax	12 000	174 000	17 000	−9 000
Net Income	44 000	615 000	282 000	232 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 947 000	4 111 000	143 000	199 000
Total Current Assets	444 000	363 000	1 036 000	736 000
Total Assets	4 391 000	4 474 000	1 179 000	934 000
Total Retained Equity	1 600 000	1 556 000	979 000	737 000
Total Equity	1 630 000	1 586 000	1 009 000	767 000
Total Long-Term Debt	2 548 000	2 688 000	0	0
Total Current Debt	213 000	200 000	170 000	168 000
Total Equity and Debt	4 391 000	4 474 000	1 179 000	934 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 642 000	1 718 000	1 307 000	1 449 000
Other Income	477 000	772 000	42 000	0
Revenue	2 119 000	2 490 000	1 348 000	1 449 000
Cost of Goods Sold	104 000	99 000	91 000	104 000
Salary Costs	769 000	755 000	382 000	547 000
Depreciation	244 000	188 000	60 000	49 000
Impairment	0	0	0	0
Expenditure	1 937 000	1 613 000	1 051 000	1 229 000
Operating Profit	182 000	877 000	297 000	220 000
Financial Income	0	0	2 000	3 000
Financial Costs	125 000	88 000	0	0
Financial Balance	−125 000	−88 000	2 000	3 000
Dividends	0	0	0	0
Net Income	44 000	615 000	282 000	232 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	47 000	21 000	8 000	4 000
Real Eastate	3 877 000	4 011 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	79 000	135 000	195 000
Total Tangible Assets	3 900 000	4 090 000	135 000	195 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 947 000	4 111 000	143 000	199 000
Stock	77 000	53 000	38 000	29 000
Total Investments	0	0	0	0
Cash, Bank	338 000	271 000	964 000	685 000
Total Current Assets	444 000	363 000	1 036 000	736 000
Total Assets	4 391 000	4 474 000	1 179 000	934 000
Total Equity	1 630 000	1 586 000	1 009 000	767 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 548 000	2 688 000	0	0
Creditors	0	−143 000	11 000	19 000
Unpaid Taxes	78 000	45 000	21 000	31 000
Dividends	0	0	0	0
Other Current Debt	96 000	112 000	67 000	136 000
Total Current Debt	213 000	200 000	170 000	168 000
Total Equity and Debt	4 391 000	4 474 000	1 179 000	934 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,7 %	38,78 %	27,95 %	30,25 %
Debt-to-Equity Ratio	1,56	1,69	0	0
Operating Profit Margin	8,59 %	35,22 %	22,03 %	15,18 %
Current Ratio	2,08	1,82	6,09	4,38
Quick Ratio	3,26	2,47	7,85	5,29
Equity Ratio	0,37	0,35	0,86	0,82
Gross Profit Margin	95,09 %	96,02 %	93,25 %	92,82 %