FRØYSETH GARDSSLAKTERI OG SERVICE AS

5986 HOSTELAND

Finances

Share Ownership

Return on Equity

170,41 %

Current Ratio

2,53

Debt-to-Equity Ratio

−5,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	76 000	41 000	30 000	15 000
Net Income	−167 000	23 000	19 000	4 000
Total Assets	497 000	75 000	50 000	27 000
Total Equity	−98 000	69 000	45 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	76 000	41 000	30 000	15 000
Expenditure	243 000	11 000	6 000	11 000
Operating Profit	−167 000	30 000	24 000	4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−167 000	30 000	24 000	4 000
Tax	0	7 000	4 000	0
Net Income	−167 000	23 000	19 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	257 000	0	0	0
Total Current Assets	240 000	75 000	50 000	27 000
Total Assets	497 000	75 000	50 000	27 000
Total Retained Equity	−128 000	69 000	45 000	−8 000
Total Equity	−98 000	69 000	45 000	22 000
Total Long-Term Debt	500 000	0	0	0
Total Current Debt	95 000	7 000	4 000	1 000
Total Equity and Debt	497 000	75 000	50 000	24 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	76 000	41 000	30 000	15 000
Other Income	0	0	0	0
Revenue	76 000	41 000	30 000	15 000
Cost of Goods Sold	144 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	70 000	0	0	0
Impairment	0	0	0	0
Expenditure	243 000	11 000	6 000	11 000
Operating Profit	−167 000	30 000	24 000	4 000
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	−167 000	23 000	19 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	58 000	0	0	0
Machinery and Plant Facilities	184 000	0	0	0
Fixtures	15 000	0	0	0
Total Tangible Assets	257 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	257 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	196 000	36 000	20 000	12 000
Total Current Assets	240 000	75 000	50 000	27 000
Total Assets	497 000	75 000	50 000	27 000
Total Equity	−98 000	69 000	45 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	500 000	0	0	0
Creditors	115 000	0	0	1 000
Unpaid Taxes	−19 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	95 000	7 000	4 000	1 000
Total Equity and Debt	497 000	75 000	50 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	170,41 %	33,33 %	42,22 %	18,18 %
Debt-to-Equity Ratio	−5,1	0	0	0
Operating Profit Margin	−219,74 %	73,17 %	80 %	26,67 %
Current Ratio	2,53	10,71	12,5	27
Quick Ratio	2,53	10,71	12,5	27
Equity Ratio	−0,2	0,92	0,9	0,81
Gross Profit Margin	−89,47 %	100 %	100 %	100 %