FRISKTPUST AS

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

15,24 %

Current Ratio

2,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 236 000	2 465 000	1 193 000	4 278 000
Net Income	25 000	93 000	14 000	271 000
Total Assets	314 000	189 000	46 000	344 000
Total Equity	164 000	139 000	46 000	73 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 236 000	2 465 000	1 193 000	4 278 000
Expenditure	1 204 000	2 346 000	1 178 000	4 007 000
Operating Profit	32 000	120 000	14 000	271 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	32 000	120 000	14 000	271 000
Tax	7 000	26 000	0	0
Net Income	25 000	93 000	14 000	271 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	314 000	189 000	46 000	344 000
Total Assets	314 000	189 000	46 000	344 000
Total Retained Equity	134 000	109 000	16 000	43 000
Total Equity	164 000	139 000	46 000	73 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	150 000	49 000	0	271 000
Total Equity and Debt	314 000	189 000	46 000	344 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 236 000	2 465 000	1 193 000	4 278 000
Other Income	0	0	0	0
Revenue	1 236 000	2 465 000	1 193 000	4 278 000
Cost of Goods Sold	942 000	1 739 000	607 000	3 036 000
Salary Costs	151 000	101 000	128 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 204 000	2 346 000	1 178 000	4 007 000
Operating Profit	32 000	120 000	14 000	271 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	25 000	93 000	14 000	271 000

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	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	314 000	189 000	46 000	344 000
Total Current Assets	314 000	189 000	46 000	344 000
Total Assets	314 000	189 000	46 000	344 000
Total Equity	164 000	139 000	46 000	73 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	1 000	27 000	0	196 000
Dividends	0	0	0	0
Other Current Debt	1 000	−4 000	0	0
Total Current Debt	150 000	49 000	0	271 000
Total Equity and Debt	314 000	189 000	46 000	344 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,24 %	66,91 %	30,43 %	371,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,59 %	4,87 %	1,17 %	6,33 %
Current Ratio	2,09	3,86	-	1,27
Quick Ratio	2,09	3,86	-	1,27
Equity Ratio	0,52	0,74	1	0,21
Gross Profit Margin	23,79 %	29,45 %	49,12 %	29,03 %