FRONTLINE GRÜNERLØKKA EIENDOMSMEGLING AS

0566 OSLO

Finances

Share Ownership

Return on Equity

84,98 %

Current Ratio

2,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 757 000	17 464 000	15 540 000	12 515 000
Net Income	2 547 000	2 545 000	2 517 000	1 553 000
Total Assets	5 634 000	5 342 000	5 160 000	3 787 000
Total Equity	2 997 000	2 750 000	2 505 000	1 678 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 757 000	17 464 000	15 540 000	12 515 000
Expenditure	13 528 000	13 973 000	12 112 000	10 489 000
Operating Profit	3 230 000	3 326 000	3 280 000	2 026 000
Financial Income	59 000	56 000	75 000	46 000
Financial Costs	72 000	109 000	102 000	68 000
Financial Balance	−13 000	−53 000	−27 000	−22 000
Earnings Before Tax	3 216 000	3 273 000	3 253 000	2 005 000
Tax	670 000	728 000	735 000	452 000
Net Income	2 547 000	2 545 000	2 517 000	1 553 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	107 000	151 000	127 000	183 000
Total Current Assets	5 527 000	5 191 000	5 034 000	3 604 000
Total Assets	5 634 000	5 342 000	5 160 000	3 787 000
Total Retained Equity	2 894 000	2 648 000	2 403 000	1 575 000
Total Equity	2 997 000	2 750 000	2 505 000	1 678 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 637 000	2 592 000	2 655 000	2 109 000
Total Equity and Debt	5 634 000	5 342 000	5 160 000	3 787 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 289 000	17 049 000	15 281 000	12 233 000
Other Income	468 000	415 000	259 000	283 000
Revenue	16 757 000	17 464 000	15 540 000	12 515 000
Cost of Goods Sold	2 934 000	3 440 000	2 854 000	2 677 000
Salary Costs	6 735 000	6 495 000	5 733 000	4 592 000
Depreciation	44 000	71 000	74 000	71 000
Impairment	0	0	0	0
Expenditure	13 528 000	13 973 000	12 112 000	10 489 000
Operating Profit	3 230 000	3 326 000	3 280 000	2 026 000
Financial Income	59 000	56 000	75 000	46 000
Financial Costs	72 000	109 000	102 000	68 000
Financial Balance	−13 000	−53 000	−27 000	−22 000
Dividends	0	0	0	0
Net Income	2 547 000	2 545 000	2 517 000	1 553 000

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	0	0	0	0
Fixtures	107 000	151 000	127 000	183 000
Total Tangible Assets	107 000	151 000	127 000	183 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	107 000	151 000	127 000	183 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 843 000	3 424 000	2 854 000	1 618 000
Total Current Assets	5 527 000	5 191 000	5 034 000	3 604 000
Total Assets	5 634 000	5 342 000	5 160 000	3 787 000
Total Equity	2 997 000	2 750 000	2 505 000	1 678 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	416 000	264 000	332 000	456 000
Unpaid Taxes	671 000	613 000	651 000	476 000
Dividends	0	0	0	0
Other Current Debt	880 000	987 000	937 000	726 000
Total Current Debt	2 637 000	2 592 000	2 655 000	2 109 000
Total Equity and Debt	5 634 000	5 342 000	5 160 000	3 787 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,98 %	92,55 %	100,48 %	92,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,28 %	19,04 %	21,11 %	16,19 %
Current Ratio	2,1	2	1,9	1,71
Quick Ratio	2,1	2	1,9	1,71
Equity Ratio	0,53	0,51	0,49	0,44
Gross Profit Margin	82,49 %	80,3 %	81,63 %	78,61 %