FRODE PETTERSEN DRIFT AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

53,1 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	104 815 000	115 001 000	123 846 000	103 487 000
Net Income	1 506 000	1 576 000	2 650 000	1 540 000
Total Assets	14 668 000	14 534 000	15 079 000	13 318 000
Total Equity	2 836 000	2 330 000	2 262 000	2 001 000

Income (NOK)	2022	2021	2020	2019
Revenue	104 815 000	115 001 000	123 846 000	103 487 000
Expenditure	102 954 000	113 006 000	120 490 000	101 693 000
Operating Profit	1 861 000	1 994 000	3 357 000	1 794 000
Financial Income	70 000	27 000	41 000	71 000
Financial Costs	0	0	0	4 000
Financial Balance	70 000	27 000	41 000	67 000
Earnings Before Tax	1 931 000	2 021 000	3 397 000	1 861 000
Tax	425 000	445 000	747 000	321 000
Net Income	1 506 000	1 576 000	2 650 000	1 540 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	963 000	653 000	609 000	1 039 000
Total Current Assets	13 704 000	13 881 000	14 470 000	12 279 000
Total Assets	14 668 000	14 534 000	15 079 000	13 318 000
Total Retained Equity	2 336 000	1 830 000	1 762 000	1 501 000
Total Equity	2 836 000	2 330 000	2 262 000	2 001 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	11 831 000	12 204 000	12 817 000	11 317 000
Total Equity and Debt	14 668 000	14 534 000	15 079 000	13 318 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	102 226 000	113 157 000	122 032 000	101 216 000
Other Income	2 590 000	1 843 000	1 814 000	2 271 000
Revenue	104 815 000	115 001 000	123 846 000	103 487 000
Cost of Goods Sold	86 147 000	95 653 000	102 504 000	85 580 000
Salary Costs	7 204 000	7 275 000	7 095 000	6 784 000
Depreciation	230 000	220 000	473 000	565 000
Impairment	0	0	0	0
Expenditure	102 954 000	113 006 000	120 490 000	101 693 000
Operating Profit	1 861 000	1 994 000	3 357 000	1 794 000
Financial Income	70 000	27 000	41 000	71 000
Financial Costs	0	0	0	4 000
Financial Balance	70 000	27 000	41 000	67 000
Dividends	1 000 000	0	0	0
Net Income	1 506 000	1 576 000	2 650 000	1 540 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	125 000	154 000	174 000	131 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	838 000	499 000	435 000	908 000
Total Tangible Assets	838 000	499 000	435 000	908 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	963 000	653 000	609 000	1 039 000
Stock	6 211 000	5 420 000	4 981 000	4 327 000
Total Investments	0	0	0	0
Cash, Bank	6 028 000	6 910 000	8 192 000	6 780 000
Total Current Assets	13 704 000	13 881 000	14 470 000	12 279 000
Total Assets	14 668 000	14 534 000	15 079 000	13 318 000
Total Equity	2 836 000	2 330 000	2 262 000	2 001 000
Short-Term Group Debt	0	1 933 000	3 062 000	1 625 000
Total Long-Term Debt	0	0	0	0
Creditors	7 765 000	7 631 000	6 797 000	6 959 000
Unpaid Taxes	506 000	508 000	567 000	643 000
Dividends	1 000 000	0	0	0
Other Current Debt	2 164 000	2 131 000	2 274 000	1 996 000
Total Current Debt	11 831 000	12 204 000	12 817 000	11 317 000
Total Equity and Debt	14 668 000	14 534 000	15 079 000	13 318 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,1 %	67,64 %	117,15 %	76,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,78 %	1,73 %	2,71 %	1,73 %
Current Ratio	1,16	1,14	1,13	1,09
Quick Ratio	2,44	2,05	1,85	1,76
Equity Ratio	0,19	0,16	0,15	0,15
Gross Profit Margin	17,81 %	16,82 %	17,23 %	17,3 %