FRONT LEADERSHIP AS

0191 OSLO

Finances

Share Ownership

Return on Equity

80,14 %

Current Ratio

1,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 105 000	15 531 000	8 753 000	4 964 000
Net Income	3 623 000	1 272 000	948 000	401 000
Total Assets	10 968 000	5 533 000	3 227 000	1 971 000
Total Equity	4 521 000	1 898 000	1 126 000	727 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 105 000	15 531 000	8 753 000	4 964 000
Expenditure	21 604 000	14 030 000	7 582 000	4 523 000
Operating Profit	4 501 000	1 500 000	1 172 000	442 000
Financial Income	2 000	7 000	4 000	1 000
Financial Costs	13 000	1 000	8 000	4 000
Financial Balance	−11 000	6 000	−4 000	−3 000
Earnings Before Tax	4 489 000	1 507 000	1 167 000	438 000
Tax	866 000	235 000	219 000	37 000
Net Income	3 623 000	1 272 000	948 000	401 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	150 000	0	43 000	0
Total Current Assets	10 817 000	5 533 000	3 185 000	1 971 000
Total Assets	10 968 000	5 533 000	3 227 000	1 971 000
Total Retained Equity	4 491 000	1 868 000	1 096 000	697 000
Total Equity	4 521 000	1 898 000	1 126 000	727 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 447 000	3 635 000	2 102 000	1 244 000
Total Equity and Debt	10 968 000	5 533 000	3 227 000	1 971 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 105 000	15 531 000	8 947 000	4 964 000
Other Income	0	0	−194 000	0
Revenue	26 105 000	15 531 000	8 753 000	4 964 000
Cost of Goods Sold	2 170 000	2 841 000	885 000	568 000
Salary Costs	12 077 000	5 817 000	3 628 000	1 749 000
Depreciation	61 000	0	0	0
Impairment	0	0	0	0
Expenditure	21 604 000	14 030 000	7 582 000	4 523 000
Operating Profit	4 501 000	1 500 000	1 172 000	442 000
Financial Income	2 000	7 000	4 000	1 000
Financial Costs	13 000	1 000	8 000	4 000
Financial Balance	−11 000	6 000	−4 000	−3 000
Dividends	1 000 000	500 000	550 000	0
Net Income	3 623 000	1 272 000	948 000	401 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	43 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	150 000	0	0	0
Total Tangible Assets	150 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	150 000	0	43 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 438 000	1 114 000	1 598 000	873 000
Total Current Assets	10 817 000	5 533 000	3 185 000	1 971 000
Total Assets	10 968 000	5 533 000	3 227 000	1 971 000
Total Equity	4 521 000	1 898 000	1 126 000	727 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	750 000	1 037 000	295 000	291 000
Unpaid Taxes	2 155 000	1 228 000	589 000	746 000
Dividends	1 000 000	500 000	550 000	0
Other Current Debt	2 813 000	870 000	675 000	206 000
Total Current Debt	6 447 000	3 635 000	2 102 000	1 244 000
Total Equity and Debt	10 968 000	5 533 000	3 227 000	1 971 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80,14 %	67,02 %	84,19 %	55,16 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,24 %	9,66 %	13,39 %	8,9 %
Current Ratio	1,68	1,52	1,52	1,58
Quick Ratio	1,68	1,52	1,52	1,58
Equity Ratio	0,41	0,34	0,35	0,37
Gross Profit Margin	91,69 %	81,71 %	89,89 %	88,56 %