RN FRAKT AS

2847 KOLBU

Finances

Share Ownership

Return on Equity

5,96 %

Current Ratio

2,41

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 108 000	5 647 000	4 566 000	3 214 000
Net Income	68 000	353 000	210 000	4 000
Total Assets	2 169 000	2 318 000	2 370 000	1 597 000
Total Equity	1 140 000	1 072 000	720 000	510 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 108 000	5 647 000	4 566 000	3 214 000
Expenditure	5 996 000	5 143 000	4 273 000	3 166 000
Operating Profit	112 000	504 000	294 000	48 000
Financial Income	3 000	0	0	1 000
Financial Costs	34 000	46 000	39 000	29 000
Financial Balance	−31 000	−46 000	−39 000	−28 000
Earnings Before Tax	81 000	458 000	255 000	19 000
Tax	13 000	106 000	45 000	15 000
Net Income	68 000	353 000	210 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	716 000	970 000	1 418 000	1 040 000
Total Current Assets	1 453 000	1 348 000	952 000	557 000
Total Assets	2 169 000	2 318 000	2 370 000	1 597 000
Total Retained Equity	940 000	872 000	520 000	310 000
Total Equity	1 140 000	1 072 000	720 000	510 000
Total Long-Term Debt	425 000	579 000	1 146 000	761 000
Total Current Debt	604 000	667 000	505 000	325 000
Total Equity and Debt	2 169 000	2 318 000	2 370 000	1 597 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 753 000	5 647 000	4 563 000	3 182 000
Other Income	355 000	0	4 000	32 000
Revenue	6 108 000	5 647 000	4 566 000	3 214 000
Cost of Goods Sold	1 312 000	572 000	151 000	134 000
Salary Costs	1 729 000	2 257 000	2 103 000	1 512 000
Depreciation	254 000	251 000	350 000	362 000
Impairment	0	0	0	0
Expenditure	5 996 000	5 143 000	4 273 000	3 166 000
Operating Profit	112 000	504 000	294 000	48 000
Financial Income	3 000	0	0	1 000
Financial Costs	34 000	46 000	39 000	29 000
Financial Balance	−31 000	−46 000	−39 000	−28 000
Dividends	0	0	0	0
Net Income	68 000	353 000	210 000	4 000

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	716 000	970 000	1 418 000	1 040 000
Fixtures	0	0	0	0
Total Tangible Assets	716 000	970 000	1 418 000	1 040 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	716 000	970 000	1 418 000	1 040 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	684 000	562 000	580 000	258 000
Total Current Assets	1 453 000	1 348 000	952 000	557 000
Total Assets	2 169 000	2 318 000	2 370 000	1 597 000
Total Equity	1 140 000	1 072 000	720 000	510 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	425 000	579 000	1 146 000	761 000
Creditors	168 000	136 000	54 000	77 000
Unpaid Taxes	281 000	216 000	217 000	108 000
Dividends	0	0	0	0
Other Current Debt	155 000	205 000	193 000	140 000
Total Current Debt	604 000	667 000	505 000	325 000
Total Equity and Debt	2 169 000	2 318 000	2 370 000	1 597 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,96 %	32,93 %	29,17 %	0,78 %
Debt-to-Equity Ratio	0,37	0,54	1,59	1,49
Operating Profit Margin	1,83 %	8,93 %	6,44 %	1,49 %
Current Ratio	2,41	2,02	1,89	1,71
Quick Ratio	2,41	2,02	1,89	1,71
Equity Ratio	0,53	0,46	0,3	0,32
Gross Profit Margin	78,52 %	89,87 %	96,69 %	95,83 %