FREDRIK HØYER AS

0667 OSLO

Finances

Share Ownership

Return on Equity

−10,23 %

Current Ratio

6,64

Debt-to-Equity Ratio

0,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 734 000	1 723 000	1 735 000	2 711 000
Net Income	−57 000	75 000	12 000	504 000
Total Assets	1 183 000	1 191 000	1 064 000	1 123 000
Total Equity	557 000	614 000	539 000	526 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 734 000	1 723 000	1 735 000	2 711 000
Expenditure	1 791 000	1 623 000	1 717 000	2 064 000
Operating Profit	−57 000	100 000	19 000	647 000
Financial Income	0	0	3 000	0
Financial Costs	0	1 000	4 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	−57 000	99 000	17 000	647 000
Tax	0	24 000	5 000	143 000
Net Income	−57 000	75 000	12 000	504 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	193 000	135 000	36 000	0
Total Current Assets	990 000	1 056 000	1 028 000	1 123 000
Total Assets	1 183 000	1 191 000	1 064 000	1 123 000
Total Retained Equity	535 000	592 000	517 000	504 000
Total Equity	557 000	614 000	539 000	526 000
Total Long-Term Debt	477 000	237 000	30 000	0
Total Current Debt	149 000	341 000	495 000	597 000
Total Equity and Debt	1 183 000	1 191 000	1 064 000	1 123 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 203 000	1 603 000	1 458 000	2 601 000
Other Income	531 000	120 000	276 000	110 000
Revenue	1 734 000	1 723 000	1 735 000	2 711 000
Cost of Goods Sold	819 000	623 000	326 000	1 034 000
Salary Costs	197 000	469 000	838 000	857 000
Depreciation	51 000	29 000	6 000	0
Impairment	0	0	0	0
Expenditure	1 791 000	1 623 000	1 717 000	2 064 000
Operating Profit	−57 000	100 000	19 000	647 000
Financial Income	0	0	3 000	0
Financial Costs	0	1 000	4 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	−57 000	75 000	12 000	504 000

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	193 000	135 000	36 000	0
Total Tangible Assets	193 000	135 000	36 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	193 000	135 000	36 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	620 000	826 000	734 000	891 000
Total Current Assets	990 000	1 056 000	1 028 000	1 123 000
Total Assets	1 183 000	1 191 000	1 064 000	1 123 000
Total Equity	557 000	614 000	539 000	526 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	477 000	237 000	30 000	0
Creditors	21 000	75 000	90 000	28 000
Unpaid Taxes	3 000	135 000	231 000	31 000
Dividends	0	0	0	0
Other Current Debt	122 000	108 000	171 000	395 000
Total Current Debt	149 000	341 000	495 000	597 000
Total Equity and Debt	1 183 000	1 191 000	1 064 000	1 123 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,23 %	12,21 %	2,23 %	95,82 %
Debt-to-Equity Ratio	0,86	0,39	0,06	0
Operating Profit Margin	−3,29 %	5,8 %	1,1 %	23,87 %
Current Ratio	6,64	3,1	2,08	1,88
Quick Ratio	6,64	3,1	2,08	1,88
Equity Ratio	0,47	0,52	0,51	0,47
Gross Profit Margin	52,77 %	63,84 %	81,21 %	61,86 %