FRENGEN AMUNDSEN AS

3408 TRANBY

Finances

Return on Equity

132,34 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	446 000	526 000	619 000	−13 000
Total Assets	1 065 000	883 000	961 000	321 000
Total Equity	337 000	342 000	316 000	77 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	26 000	34 000	21 000	13 000
Operating Profit	−26 000	−34 000	−21 000	−13 000
Financial Income	472 000	560 000	640 000	0
Financial Costs	0	0	0	0
Financial Balance	472 000	560 000	640 000	0
Earnings Before Tax	446 000	526 000	619 000	−13 000
Tax	0	0	0	0
Net Income	446 000	526 000	619 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	320 000	320 000	320 000	320 000
Total Current Assets	745 000	563 000	641 000	1 000
Total Assets	1 065 000	883 000	961 000	321 000
Total Retained Equity	247 000	252 000	226 000	−13 000
Total Equity	337 000	342 000	316 000	77 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	728 000	542 000	645 000	245 000
Total Equity and Debt	1 065 000	883 000	961 000	321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	26 000	34 000	21 000	13 000
Operating Profit	−26 000	−34 000	−21 000	−13 000
Financial Income	472 000	560 000	640 000	0
Financial Costs	0	0	0	0
Financial Balance	472 000	560 000	640 000	0
Dividends	450 000	500 000	380 000	0
Net Income	446 000	526 000	619 000	−13 000

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	320 000	320 000	320 000	320 000
Total Fixed Assets	320 000	320 000	320 000	320 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	260 000	1 000	1 000	1 000
Total Current Assets	745 000	563 000	641 000	1 000
Total Assets	1 065 000	883 000	961 000	321 000
Total Equity	337 000	342 000	316 000	77 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	5 000	9 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	450 000	500 000	380 000	0
Other Current Debt	274 000	37 000	256 000	243 000
Total Current Debt	728 000	542 000	645 000	245 000
Total Equity and Debt	1 065 000	883 000	961 000	321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	132,34 %	153,8 %	195,89 %	−16,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1,02	1,04	0,99	0
Quick Ratio	1,02	1,04	0,99	0
Equity Ratio	0,32	0,39	0,33	0,24
Gross Profit Margin	-	-	-	-