FRUSTØL CONSULTING AS

4633 KRISTIANSAND S

Finances

Return on Equity

−35,48 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	963 000	338 000	386 000	529 000
Net Income	−77 000	1 311 000	−68 000	89 000
Total Assets	478 000	1 711 000	316 000	435 000
Total Equity	217 000	1 514 000	202 000	270 000

Income (NOK)	2022	2021	2020	2019
Revenue	963 000	338 000	386 000	529 000
Expenditure	916 000	312 000	414 000	480 000
Operating Profit	47 000	26 000	−28 000	49 000
Financial Income	−100 000	1 301 000	1 000	41 000
Financial Costs	14 000	14 000	42 000	0
Financial Balance	−114 000	1 287 000	−41 000	41 000
Earnings Before Tax	−66 000	1 312 000	−69 000	90 000
Tax	10 000	1 000	−1 000	1 000
Net Income	−77 000	1 311 000	−68 000	89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	200 000	200 000
Total Current Assets	478 000	1 711 000	116 000	235 000
Total Assets	478 000	1 711 000	316 000	435 000
Total Retained Equity	187 000	1 264 000	−48 000	20 000
Total Equity	217 000	1 514 000	202 000	270 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	261 000	197 000	114 000	165 000
Total Equity and Debt	478 000	1 711 000	316 000	435 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	963 000	338 000	386 000	529 000
Other Income	0	0	0	0
Revenue	963 000	338 000	386 000	529 000
Cost of Goods Sold	0	0	0	0
Salary Costs	841 000	258 000	368 000	429 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	916 000	312 000	414 000	480 000
Operating Profit	47 000	26 000	−28 000	49 000
Financial Income	−100 000	1 301 000	1 000	41 000
Financial Costs	14 000	14 000	42 000	0
Financial Balance	−114 000	1 287 000	−41 000	41 000
Dividends	0	0	0	0
Net Income	−77 000	1 311 000	−68 000	89 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	200 000	200 000
Total Fixed Assets	0	0	200 000	200 000
Stock	0	0	0	0
Total Investments	3 000	17 000	32 000	74 000
Cash, Bank	475 000	1 350 000	83 000	87 000
Total Current Assets	478 000	1 711 000	116 000	235 000
Total Assets	478 000	1 711 000	316 000	435 000
Total Equity	217 000	1 514 000	202 000	270 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	162 000	98 000	24 000	61 000
Dividends	0	0	0	0
Other Current Debt	89 000	97 000	89 000	103 000
Total Current Debt	261 000	197 000	114 000	165 000
Total Equity and Debt	478 000	1 711 000	316 000	435 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−35,48 %	86,59 %	−33,66 %	32,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,88 %	7,69 %	−7,25 %	9,26 %
Current Ratio	1,83	8,69	1,02	1,42
Quick Ratio	1,83	8,69	1,02	1,42
Equity Ratio	0,45	0,88	0,64	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %