FRØSAKER BYGGSERVICE AS

2743 HARESTUA

Finances

Share Ownership

Return on Equity

0,79 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	322 000	389 000	230 000	345 000
Net Income	1 000	6 000	39 000	−29 000
Total Assets	138 000	151 000	194 000	128 000
Total Equity	126 000	125 000	119 000	79 000

Income (NOK)	2022	2021	2020	2019
Revenue	322 000	389 000	230 000	345 000
Expenditure	320 000	380 000	179 000	379 000
Operating Profit	2 000	8 000	51 000	−35 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	3 000
Financial Balance	−1 000	0	−1 000	−3 000
Earnings Before Tax	1 000	8 000	50 000	−37 000
Tax	0	2 000	11 000	−8 000
Net Income	1 000	6 000	39 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	7 000	10 000	36 000
Total Current Assets	132 000	144 000	183 000	91 000
Total Assets	138 000	151 000	194 000	128 000
Total Retained Equity	96 000	95 000	89 000	49 000
Total Equity	126 000	125 000	119 000	79 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 000	26 000	75 000	48 000
Total Equity and Debt	138 000	151 000	194 000	128 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	322 000	354 000	230 000	345 000
Other Income	0	35 000	0	0
Revenue	322 000	389 000	230 000	345 000
Cost of Goods Sold	254 000	252 000	108 000	252 000
Salary Costs	5 000	12 000	11 000	44 000
Depreciation	0	2 000	25 000	37 000
Impairment	0	0	0	0
Expenditure	320 000	380 000	179 000	379 000
Operating Profit	2 000	8 000	51 000	−35 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	3 000
Financial Balance	−1 000	0	−1 000	−3 000
Dividends	0	0	0	0
Net Income	1 000	6 000	39 000	−29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	7 000	8 000	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	2 000	27 000
Total Tangible Assets	0	0	2 000	27 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 000	7 000	10 000	36 000
Stock	77 000	82 000	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	1 000	0	4 000
Total Current Assets	132 000	144 000	183 000	91 000
Total Assets	138 000	151 000	194 000	128 000
Total Equity	126 000	125 000	119 000	79 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	35 000	29 000
Unpaid Taxes	12 000	22 000	25 000	15 000
Dividends	0	0	0	0
Other Current Debt	0	4 000	4 000	4 000
Total Current Debt	12 000	26 000	75 000	48 000
Total Equity and Debt	138 000	151 000	194 000	128 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,79 %	4,8 %	32,77 %	−36,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,62 %	2,06 %	22,17 %	−10,14 %
Current Ratio	11	5,54	2,44	1,9
Quick Ratio	−2,03	−2,57	2,44	1,9
Equity Ratio	0,91	0,83	0,61	0,62
Gross Profit Margin	21,12 %	35,22 %	53,04 %	26,96 %