FRON BYGG AS

2640 VINSTRA

Finances

Share Ownership

Return on Equity

0,91 %

Current Ratio

1,58

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	79 422 000	63 461 000	73 647 000	34 442 000
Net Income	54 000	1 341 000	496 000	602 000
Total Assets	17 388 000	19 898 000	15 719 000	13 978 000
Total Equity	5 943 000	5 889 000	4 547 000	4 051 000

Income (NOK)	2022	2021	2020	2019
Revenue	79 422 000	63 461 000	73 647 000	34 442 000
Expenditure	79 402 000	61 721 000	72 979 000	33 649 000
Operating Profit	20 000	1 741 000	668 000	792 000
Financial Income	54 000	5 000	1 000	1 000
Financial Costs	5 000	23 000	22 000	20 000
Financial Balance	49 000	−18 000	−21 000	−19 000
Earnings Before Tax	70 000	1 724 000	647 000	772 000
Tax	15 000	383 000	151 000	170 000
Net Income	54 000	1 341 000	496 000	602 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	481 000	163 000	219 000	0
Total Current Assets	16 907 000	19 735 000	15 500 000	13 978 000
Total Assets	17 388 000	19 898 000	15 719 000	13 978 000
Total Retained Equity	2 493 000	2 439 000	1 098 000	602 000
Total Equity	5 943 000	5 889 000	4 547 000	4 051 000
Total Long-Term Debt	768 000	753 000	370 000	−180 000
Total Current Debt	10 677 000	13 257 000	10 802 000	10 106 000
Total Equity and Debt	17 388 000	19 898 000	15 719 000	13 978 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	79 422 000	63 461 000	73 647 000	34 442 000
Other Income	0	0	0	0
Revenue	79 422 000	63 461 000	73 647 000	34 442 000
Cost of Goods Sold	58 882 000	42 845 000	53 993 000	25 859 000
Salary Costs	17 179 000	15 825 000	16 378 000	6 422 000
Depreciation	125 000	0	0	0
Impairment	0	0	0	0
Expenditure	79 402 000	61 721 000	72 979 000	33 649 000
Operating Profit	20 000	1 741 000	668 000	792 000
Financial Income	54 000	5 000	1 000	1 000
Financial Costs	5 000	23 000	22 000	20 000
Financial Balance	49 000	−18 000	−21 000	−19 000
Dividends	0	0	0	0
Net Income	54 000	1 341 000	496 000	602 000

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	175 000	0	0	0
Fixtures	200 000	0	0	0
Total Tangible Assets	375 000	0	0	0
Total Fiancial Fixed Assets	106 000	163 000	219 000	0
Total Fixed Assets	481 000	163 000	219 000	0
Stock	0	0	90 000	90 000
Total Investments	0	0	0	0
Cash, Bank	3 347 000	8 495 000	2 198 000	7 991 000
Total Current Assets	16 907 000	19 735 000	15 500 000	13 978 000
Total Assets	17 388 000	19 898 000	15 719 000	13 978 000
Total Equity	5 943 000	5 889 000	4 547 000	4 051 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	768 000	753 000	370 000	−180 000
Creditors	5 839 000	7 304 000	6 285 000	7 287 000
Unpaid Taxes	1 603 000	2 331 000	2 280 000	1 143 000
Dividends	0	0	0	0
Other Current Debt	3 235 000	3 622 000	2 188 000	1 677 000
Total Current Debt	10 677 000	13 257 000	10 802 000	10 106 000
Total Equity and Debt	17 388 000	19 898 000	15 719 000	13 978 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,91 %	22,77 %	10,91 %	14,86 %
Debt-to-Equity Ratio	0,13	0,13	0,08	−0,04
Operating Profit Margin	0,03 %	2,74 %	0,91 %	2,3 %
Current Ratio	1,58	1,49	1,43	1,38
Quick Ratio	1,58	1,49	1,45	1,4
Equity Ratio	0,34	0,3	0,29	0,29
Gross Profit Margin	25,86 %	32,49 %	26,69 %	24,92 %