FRODE'S SNEKKERTJENESTE AS

4262 AVALDSNES

Finances

Share Ownership

Return on Equity

62,5 %

Current Ratio

0,43

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	53 000	79 000	1 085 000	602 000
Net Income	−10 000	0	−39 000	32 000
Total Assets	150 000	491 000	170 000	318 000
Total Equity	−16 000	−6 000	−7 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	53 000	79 000	1 085 000	602 000
Expenditure	63 000	79 000	1 115 000	570 000
Operating Profit	−10 000	0	−31 000	33 000
Financial Income	0	0	0	0
Financial Costs	0	0	8 000	0
Financial Balance	0	0	−8 000	0
Earnings Before Tax	−10 000	0	−39 000	32 000
Tax	0	0	0	0
Net Income	−10 000	0	−39 000	32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	79 000	27 000	99 000	109 000
Total Current Assets	71 000	464 000	71 000	209 000
Total Assets	150 000	491 000	170 000	318 000
Total Retained Equity	−46 000	−6 000	−7 000	32 000
Total Equity	−16 000	−6 000	−7 000	32 000
Total Long-Term Debt	0	−63 000	0	0
Total Current Debt	166 000	559 000	177 000	286 000
Total Equity and Debt	150 000	491 000	170 000	318 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	53 000	79 000	1 085 000	602 000
Other Income	0	0	0	0
Revenue	53 000	79 000	1 085 000	602 000
Cost of Goods Sold	35 000	31 000	440 000	200 000
Salary Costs	0	15 000	462 000	244 000
Depreciation	10 000	10 000	10 000	3 000
Impairment	0	0	0	0
Expenditure	63 000	79 000	1 115 000	570 000
Operating Profit	−10 000	0	−31 000	33 000
Financial Income	0	0	0	0
Financial Costs	0	0	8 000	0
Financial Balance	0	0	−8 000	0
Dividends	0	0	0	0
Net Income	−10 000	0	−39 000	32 000

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	17 000	27 000	37 000	47 000
Total Tangible Assets	17 000	27 000	37 000	47 000
Total Fiancial Fixed Assets	63 000	0	63 000	63 000
Total Fixed Assets	79 000	27 000	99 000	109 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	406 000	2 000	18 000
Total Current Assets	71 000	464 000	71 000	209 000
Total Assets	150 000	491 000	170 000	318 000
Total Equity	−16 000	−6 000	−7 000	32 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	−63 000	0	0
Creditors	1 000	0	5 000	108 000
Unpaid Taxes	0	−12 000	4 000	96 000
Dividends	0	0	0	0
Other Current Debt	17 000	571 000	63 000	42 000
Total Current Debt	166 000	559 000	177 000	286 000
Total Equity and Debt	150 000	491 000	170 000	318 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,5 %	−0 %	557,14 %	100 %
Debt-to-Equity Ratio	−0	10,5	−0	0
Operating Profit Margin	−18,87 %	0 %	−2,86 %	5,48 %
Current Ratio	0,43	0,83	0,4	0,73
Quick Ratio	0,43	0,83	0,4	0,73
Equity Ratio	−0,11	−0,01	−0,04	0,1
Gross Profit Margin	33,96 %	60,76 %	59,45 %	66,78 %