FRIGG AGENTUR AS

4608 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−78,39 %

Current Ratio

3,3

Debt-to-Equity Ratio

1,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	289 000	731 000	609 000	338 000
Net Income	−156 000	265 000	143 000	16 000
Total Assets	727 000	1 188 000	1 245 000	629 000
Total Equity	199 000	355 000	324 000	244 000

Income (NOK)	2022	2021	2020	2019
Revenue	289 000	731 000	609 000	338 000
Expenditure	450 000	364 000	391 000	307 000
Operating Profit	−161 000	366 000	218 000	30 000
Financial Income	0	0	0	3 000
Financial Costs	32 000	18 000	25 000	13 000
Financial Balance	−32 000	−18 000	−25 000	−10 000
Earnings Before Tax	−194 000	348 000	194 000	20 000
Tax	−38 000	84 000	50 000	4 000
Net Income	−156 000	265 000	143 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 000	478 000	562 000	0
Total Current Assets	689 000	711 000	683 000	629 000
Total Assets	727 000	1 188 000	1 245 000	629 000
Total Retained Equity	169 000	325 000	294 000	219 000
Total Equity	199 000	355 000	324 000	244 000
Total Long-Term Debt	318 000	676 000	788 000	195 000
Total Current Debt	209 000	158 000	133 000	190 000
Total Equity and Debt	727 000	1 188 000	1 245 000	629 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	289 000	731 000	609 000	338 000
Other Income	0	0	0	0
Revenue	289 000	731 000	609 000	338 000
Cost of Goods Sold	2 000	0	0	2 000
Salary Costs	197 000	108 000	129 000	196 000
Depreciation	0	84 000	28 000	0
Impairment	0	0	0	0
Expenditure	450 000	364 000	391 000	307 000
Operating Profit	−161 000	366 000	218 000	30 000
Financial Income	0	0	0	3 000
Financial Costs	32 000	18 000	25 000	13 000
Financial Balance	−32 000	−18 000	−25 000	−10 000
Dividends	0	0	0	0
Net Income	−156 000	265 000	143 000	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	38 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	478 000	562 000	0
Total Tangible Assets	0	478 000	562 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	38 000	478 000	562 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	6 000	23 000	5 000
Total Current Assets	689 000	711 000	683 000	629 000
Total Assets	727 000	1 188 000	1 245 000	629 000
Total Equity	199 000	355 000	324 000	244 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	318 000	676 000	788 000	195 000
Creditors	28 000	15 000	20 000	5 000
Unpaid Taxes	5 000	−5 000	43 000	47 000
Dividends	0	0	0	0
Other Current Debt	177 000	130 000	70 000	134 000
Total Current Debt	209 000	158 000	133 000	190 000
Total Equity and Debt	727 000	1 188 000	1 245 000	629 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−78,39 %	74,65 %	44,14 %	6,56 %
Debt-to-Equity Ratio	1,6	1,9	2,43	0,8
Operating Profit Margin	−55,71 %	50,07 %	35,8 %	8,88 %
Current Ratio	3,3	4,5	5,14	3,31
Quick Ratio	3,3	4,5	5,14	3,31
Equity Ratio	0,27	0,3	0,26	0,39
Gross Profit Margin	99,31 %	100 %	100 %	99,41 %