FREMMEGÅRD REGNSKAP AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

62,85 %

Current Ratio

1,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 882 000	4 850 000	4 597 000	4 706 000
Net Income	428 000	493 000	296 000	180 000
Total Assets	1 705 000	1 610 000	1 824 000	1 660 000
Total Equity	681 000	253 000	219 000	752 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 882 000	4 850 000	4 597 000	4 706 000
Expenditure	4 332 000	4 217 000	4 216 000	4 478 000
Operating Profit	550 000	632 000	381 000	228 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	0	1 000
Earnings Before Tax	550 000	633 000	380 000	229 000
Tax	122 000	140 000	84 000	49 000
Net Income	428 000	493 000	296 000	180 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	16 000	28 000	20 000
Total Current Assets	1 697 000	1 594 000	1 796 000	1 640 000
Total Assets	1 705 000	1 610 000	1 824 000	1 660 000
Total Retained Equity	651 000	223 000	189 000	722 000
Total Equity	681 000	253 000	219 000	752 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 025 000	1 358 000	1 605 000	908 000
Total Equity and Debt	1 705 000	1 610 000	1 824 000	1 660 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 815 000	4 736 000	4 484 000	4 594 000
Other Income	67 000	114 000	113 000	112 000
Revenue	4 882 000	4 850 000	4 597 000	4 706 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 406 000	3 299 000	3 221 000	3 484 000
Depreciation	8 000	11 000	9 000	8 000
Impairment	0	0	0	0
Expenditure	4 332 000	4 217 000	4 216 000	4 478 000
Operating Profit	550 000	632 000	381 000	228 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	0	1 000
Dividends	0	459 000	830 000	0
Net Income	428 000	493 000	296 000	180 000

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	9 000	16 000	28 000	20 000
Total Tangible Assets	9 000	16 000	28 000	20 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	16 000	28 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	812 000	961 000	964 000	912 000
Total Current Assets	1 697 000	1 594 000	1 796 000	1 640 000
Total Assets	1 705 000	1 610 000	1 824 000	1 660 000
Total Equity	681 000	253 000	219 000	752 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	186 000	188 000	27 000	45 000
Unpaid Taxes	379 000	441 000	484 000	459 000
Dividends	0	459 000	830 000	0
Other Current Debt	337 000	319 000	360 000	355 000
Total Current Debt	1 025 000	1 358 000	1 605 000	908 000
Total Equity and Debt	1 705 000	1 610 000	1 824 000	1 660 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,85 %	194,86 %	135,16 %	23,94 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,27 %	13,03 %	8,29 %	4,84 %
Current Ratio	1,66	1,17	1,12	1,81
Quick Ratio	1,66	1,17	1,12	1,81
Equity Ratio	0,4	0,16	0,12	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %