FRANK NORDBY AS

4520 LINDESNES

Finances

Share Ownership

Return on Equity

69,04 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	73 591 000	72 981 000	71 766 000	58 758 000
Net Income	747 000	706 000	951 000	391 000
Total Assets	7 216 000	6 516 000	7 431 000	6 843 000
Total Equity	1 082 000	981 000	1 115 000	1 031 000

Income (NOK)	2022	2021	2020	2019
Revenue	73 591 000	72 981 000	71 766 000	58 758 000
Expenditure	72 663 000	72 072 000	70 545 000	58 270 000
Operating Profit	928 000	908 000	1 221 000	487 000
Financial Income	30 000	2 000	4 000	14 000
Financial Costs	0	1 000	1 000	0
Financial Balance	30 000	1 000	3 000	14 000
Earnings Before Tax	958 000	908 000	1 224 000	501 000
Tax	212 000	203 000	273 000	110 000
Net Income	747 000	706 000	951 000	391 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	383 000	291 000	217 000	264 000
Total Current Assets	6 833 000	6 225 000	7 214 000	6 580 000
Total Assets	7 216 000	6 516 000	7 431 000	6 843 000
Total Retained Equity	582 000	481 000	615 000	531 000
Total Equity	1 082 000	981 000	1 115 000	1 031 000
Total Long-Term Debt	0	3 000	2 000	5 000
Total Current Debt	6 133 000	5 533 000	6 313 000	5 807 000
Total Equity and Debt	7 216 000	6 516 000	7 431 000	6 843 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	72 047 000	71 930 000	70 671 000	57 232 000
Other Income	1 545 000	1 051 000	1 095 000	1 526 000
Revenue	73 591 000	72 981 000	71 766 000	58 758 000
Cost of Goods Sold	61 339 000	61 794 000	60 123 000	49 601 000
Salary Costs	4 474 000	3 790 000	3 832 000	3 260 000
Depreciation	90 000	76 000	63 000	66 000
Impairment	0	0	0	0
Expenditure	72 663 000	72 072 000	70 545 000	58 270 000
Operating Profit	928 000	908 000	1 221 000	487 000
Financial Income	30 000	2 000	4 000	14 000
Financial Costs	0	1 000	1 000	0
Financial Balance	30 000	1 000	3 000	14 000
Dividends	645 000	840 000	867 000	65 000
Net Income	747 000	706 000	951 000	391 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	382 000	291 000	217 000	264 000
Total Tangible Assets	382 000	291 000	217 000	264 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	383 000	291 000	217 000	264 000
Stock	4 488 000	3 500 000	3 619 000	3 504 000
Total Investments	0	0	0	0
Cash, Bank	1 665 000	1 970 000	2 114 000	2 576 000
Total Current Assets	6 833 000	6 225 000	7 214 000	6 580 000
Total Assets	7 216 000	6 516 000	7 431 000	6 843 000
Total Equity	1 082 000	981 000	1 115 000	1 031 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	2 000	5 000
Creditors	3 740 000	3 117 000	3 811 000	4 623 000
Unpaid Taxes	340 000	470 000	527 000	255 000
Dividends	645 000	840 000	867 000	65 000
Other Current Debt	1 194 000	904 000	832 000	754 000
Total Current Debt	6 133 000	5 533 000	6 313 000	5 807 000
Total Equity and Debt	7 216 000	6 516 000	7 431 000	6 843 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,04 %	71,97 %	85,29 %	37,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,26 %	1,24 %	1,7 %	0,83 %
Current Ratio	1,11	1,13	1,14	1,13
Quick Ratio	4,15	3,06	2,68	2,86
Equity Ratio	0,15	0,15	0,15	0,15
Gross Profit Margin	16,65 %	15,33 %	16,22 %	15,58 %