FRISK SALAT AS

7633 FROSTA

Finances

Return on Equity

39,95 %

Current Ratio

1,15

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	47 027 000	39 214 000	33 877 000	26 339 000
Net Income	3 486 000	3 391 000	3 794 000	2 124 000
Total Assets	22 932 000	17 696 000	11 425 000	9 418 000
Total Equity	8 725 000	7 239 000	7 848 000	4 054 000

Income (NOK)	2022	2021	2020	2019
Revenue	47 027 000	39 214 000	33 877 000	26 339 000
Expenditure	42 293 000	34 936 000	29 040 000	23 633 000
Operating Profit	4 734 000	4 278 000	4 836 000	2 706 000
Financial Income	119 000	75 000	36 000	30 000
Financial Costs	38 000	4 000	6 000	6 000
Financial Balance	81 000	71 000	30 000	24 000
Earnings Before Tax	4 815 000	4 348 000	4 866 000	2 729 000
Tax	1 329 000	957 000	1 072 000	605 000
Net Income	3 486 000	3 391 000	3 794 000	2 124 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 038 000	6 623 000	3 847 000	2 971 000
Total Current Assets	15 894 000	11 073 000	7 577 000	6 448 000
Total Assets	22 932 000	17 696 000	11 425 000	9 418 000
Total Retained Equity	8 665 000	7 179 000	7 788 000	3 994 000
Total Equity	8 725 000	7 239 000	7 848 000	4 054 000
Total Long-Term Debt	395 000	313 000	252 000	195 000
Total Current Debt	13 812 000	10 145 000	3 325 000	5 170 000
Total Equity and Debt	22 932 000	17 696 000	11 425 000	9 418 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	45 903 000	36 437 000	33 287 000	25 915 000
Other Income	1 124 000	2 777 000	591 000	424 000
Revenue	47 027 000	39 214 000	33 877 000	26 339 000
Cost of Goods Sold	18 306 000	17 582 000	13 447 000	9 811 000
Salary Costs	6 435 000	6 026 000	5 566 000	4 142 000
Depreciation	934 000	718 000	540 000	464 000
Impairment	0	0	0	0
Expenditure	42 293 000	34 936 000	29 040 000	23 633 000
Operating Profit	4 734 000	4 278 000	4 836 000	2 706 000
Financial Income	119 000	75 000	36 000	30 000
Financial Costs	38 000	4 000	6 000	6 000
Financial Balance	81 000	71 000	30 000	24 000
Dividends	2 000 000	4 000 000	0	0
Net Income	3 486 000	3 391 000	3 794 000	2 124 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	81 000	40 000	46 000	33 000
Machinery and Plant Facilities	6 103 000	4 907 000	3 202 000	2 592 000
Fixtures	854 000	451 000	599 000	346 000
Total Tangible Assets	7 038 000	5 398 000	3 847 000	2 971 000
Total Fiancial Fixed Assets	0	1 225 000	0	0
Total Fixed Assets	7 038 000	6 623 000	3 847 000	2 971 000
Stock	2 112 000	2 083 000	1 798 000	1 240 000
Total Investments	0	0	0	0
Cash, Bank	7 170 000	4 519 000	1 888 000	2 201 000
Total Current Assets	15 894 000	11 073 000	7 577 000	6 448 000
Total Assets	22 932 000	17 696 000	11 425 000	9 418 000
Total Equity	8 725 000	7 239 000	7 848 000	4 054 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	395 000	313 000	252 000	195 000
Creditors	7 819 000	1 393 000	1 063 000	3 548 000
Unpaid Taxes	327 000	337 000	251 000	132 000
Dividends	2 000 000	4 000 000	0	0
Other Current Debt	4 418 000	3 517 000	996 000	898 000
Total Current Debt	13 812 000	10 145 000	3 325 000	5 170 000
Total Equity and Debt	22 932 000	17 696 000	11 425 000	9 418 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,95 %	46,84 %	48,34 %	52,39 %
Debt-to-Equity Ratio	0,05	0,04	0,03	0,05
Operating Profit Margin	10,07 %	10,91 %	14,28 %	10,27 %
Current Ratio	1,15	1,09	2,28	1,25
Quick Ratio	1,36	1,37	4,96	1,64
Equity Ratio	0,38	0,41	0,69	0,43
Gross Profit Margin	61,07 %	55,16 %	60,31 %	62,75 %