FREDRIK BRAATEN AS

1580 RYGGE

Finances

Share Ownership

Return on Equity

31,41 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	59 004 000	67 596 000	69 556 000	49 008 000
Net Income	463 000	137 000	1 427 000	227 000
Total Assets	7 061 000	7 074 000	6 488 000	5 777 000
Total Equity	1 474 000	1 111 000	974 000	867 000

Income (NOK)	2022	2021	2020	2019
Revenue	59 004 000	67 596 000	69 556 000	49 008 000
Expenditure	58 426 000	67 424 000	67 729 000	48 728 000
Operating Profit	577 000	171 000	1 827 000	282 000
Financial Income	18 000	9 000	9 000	16 000
Financial Costs	0	0	0	7 000
Financial Balance	18 000	9 000	9 000	9 000
Earnings Before Tax	594 000	180 000	1 836 000	291 000
Tax	131 000	42 000	409 000	64 000
Net Income	463 000	137 000	1 427 000	227 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 040 000	721 000	170 000	187 000
Total Current Assets	6 021 000	6 352 000	6 318 000	5 590 000
Total Assets	7 061 000	7 074 000	6 488 000	5 777 000
Total Retained Equity	974 000	611 000	474 000	367 000
Total Equity	1 474 000	1 111 000	974 000	867 000
Total Long-Term Debt	10 000	15 000	0	0
Total Current Debt	5 576 000	5 947 000	5 514 000	4 910 000
Total Equity and Debt	7 061 000	7 074 000	6 488 000	5 777 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	57 273 000	66 027 000	67 854 000	47 291 000
Other Income	1 731 000	1 569 000	1 703 000	1 718 000
Revenue	59 004 000	67 596 000	69 556 000	49 008 000
Cost of Goods Sold	48 335 000	56 616 000	57 368 000	40 549 000
Salary Costs	4 113 000	3 977 000	3 887 000	3 400 000
Depreciation	272 000	88 000	62 000	59 000
Impairment	0	0	0	0
Expenditure	58 426 000	67 424 000	67 729 000	48 728 000
Operating Profit	577 000	171 000	1 827 000	282 000
Financial Income	18 000	9 000	9 000	16 000
Financial Costs	0	0	0	7 000
Financial Balance	18 000	9 000	9 000	9 000
Dividends	100 000	0	1 320 000	191 000
Net Income	463 000	137 000	1 427 000	227 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 040 000	721 000	168 000	184 000
Total Tangible Assets	1 040 000	721 000	168 000	184 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 040 000	721 000	170 000	187 000
Stock	4 376 000	3 509 000	4 107 000	3 744 000
Total Investments	0	0	0	0
Cash, Bank	1 281 000	2 216 000	1 795 000	1 530 000
Total Current Assets	6 021 000	6 352 000	6 318 000	5 590 000
Total Assets	7 061 000	7 074 000	6 488 000	5 777 000
Total Equity	1 474 000	1 111 000	974 000	867 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	15 000	0	0
Creditors	4 139 000	4 760 000	2 493 000	3 645 000
Unpaid Taxes	192 000	190 000	345 000	266 000
Dividends	100 000	0	1 320 000	191 000
Other Current Debt	1 008 000	972 000	948 000	738 000
Total Current Debt	5 576 000	5 947 000	5 514 000	4 910 000
Total Equity and Debt	7 061 000	7 074 000	6 488 000	5 777 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,41 %	12,33 %	146,51 %	26,18 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	0,98 %	0,25 %	2,63 %	0,58 %
Current Ratio	1,08	1,07	1,15	1,14
Quick Ratio	5,02	2,61	4,49	4,79
Equity Ratio	0,21	0,16	0,15	0,15
Gross Profit Margin	18,08 %	16,24 %	17,52 %	17,26 %