FREMEK AS

1630 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

193,57 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 653 000	5 121 000	4 324 000	4 251 000
Net Income	1 024 000	1 217 000	807 000	635 000
Total Assets	2 014 000	1 910 000	2 548 000	2 328 000
Total Equity	529 000	1 005 000	488 000	1 081 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 653 000	5 121 000	4 324 000	4 251 000
Expenditure	4 343 000	3 692 000	3 304 000	3 440 000
Operating Profit	1 312 000	1 560 000	1 035 000	812 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	1 000
Earnings Before Tax	1 313 000	1 560 000	1 035 000	814 000
Tax	289 000	343 000	228 000	179 000
Net Income	1 024 000	1 217 000	807 000	635 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	204 000	278 000	300 000	264 000
Total Current Assets	1 809 000	1 632 000	2 248 000	2 064 000
Total Assets	2 014 000	1 910 000	2 548 000	2 328 000
Total Retained Equity	429 000	905 000	388 000	581 000
Total Equity	529 000	1 005 000	488 000	1 081 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 485 000	905 000	2 060 000	1 247 000
Total Equity and Debt	2 014 000	1 910 000	2 548 000	2 328 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 652 000	5 121 000	4 324 000	4 251 000
Other Income	0	0	0	0
Revenue	5 653 000	5 121 000	4 324 000	4 251 000
Cost of Goods Sold	1 470 000	1 205 000	867 000	1 096 000
Salary Costs	1 918 000	1 642 000	1 617 000	1 558 000
Depreciation	78 000	71 000	95 000	79 000
Impairment	0	0	0	0
Expenditure	4 343 000	3 692 000	3 304 000	3 440 000
Operating Profit	1 312 000	1 560 000	1 035 000	812 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	1 000
Dividends	700 000	0	1 000 000	409 000
Net Income	1 024 000	1 217 000	807 000	635 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	7 000	8 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	193 000	271 000	292 000	259 000
Total Tangible Assets	193 000	271 000	292 000	259 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	204 000	278 000	300 000	264 000
Stock	267 000	252 000	120 000	106 000
Total Investments	0	0	0	0
Cash, Bank	1 366 000	912 000	1 813 000	1 584 000
Total Current Assets	1 809 000	1 632 000	2 248 000	2 064 000
Total Assets	2 014 000	1 910 000	2 548 000	2 328 000
Total Equity	529 000	1 005 000	488 000	1 081 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	122 000	97 000	68 000	300 000
Unpaid Taxes	175 000	223 000	177 000	131 000
Dividends	700 000	0	1 000 000	409 000
Other Current Debt	195 000	242 000	584 000	227 000
Total Current Debt	1 485 000	905 000	2 060 000	1 247 000
Total Equity and Debt	2 014 000	1 910 000	2 548 000	2 328 000

Financial indicators	2022	2021	2020	2019
Return on Equity	193,57 %	121,09 %	165,37 %	58,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,21 %	30,46 %	23,94 %	19,1 %
Current Ratio	1,22	1,8	1,09	1,66
Quick Ratio	1,49	2,5	1,16	1,81
Equity Ratio	0,26	0,53	0,19	0,46
Gross Profit Margin	74 %	76,47 %	79,95 %	74,22 %