FRIMANNSBUDA AS

6740 SELJE

Finances

Share Ownership

Return on Equity

4,52 %

Current Ratio

1,12

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 715 000	3 214 000	3 017 000	963 000
Net Income	54 000	570 000	362 000	179 000
Total Assets	2 478 000	1 863 000	1 248 000	849 000
Total Equity	1 194 000	1 140 000	571 000	209 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 715 000	3 214 000	3 017 000	963 000
Expenditure	2 639 000	2 476 000	2 544 000	734 000
Operating Profit	76 000	739 000	473 000	229 000
Financial Income	3 000	2 000	0	0
Financial Costs	10 000	11 000	9 000	0
Financial Balance	−7 000	−9 000	−9 000	0
Earnings Before Tax	69 000	730 000	464 000	229 000
Tax	15 000	161 000	102 000	50 000
Net Income	54 000	570 000	362 000	179 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 160 000	357 000	225 000	0
Total Current Assets	1 319 000	1 506 000	1 023 000	849 000
Total Assets	2 478 000	1 863 000	1 248 000	849 000
Total Retained Equity	1 164 000	1 110 000	541 000	179 000
Total Equity	1 194 000	1 140 000	571 000	209 000
Total Long-Term Debt	109 000	176 000	237 000	0
Total Current Debt	1 175 000	547 000	440 000	640 000
Total Equity and Debt	2 478 000	1 863 000	1 248 000	849 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 685 000	3 203 000	3 064 000	916 000
Other Income	29 000	11 000	−47 000	47 000
Revenue	2 715 000	3 214 000	3 017 000	963 000
Cost of Goods Sold	877 000	905 000	969 000	269 000
Salary Costs	1 049 000	960 000	817 000	323 000
Depreciation	88 000	88 000	25 000	0
Impairment	0	0	0	0
Expenditure	2 639 000	2 476 000	2 544 000	734 000
Operating Profit	76 000	739 000	473 000	229 000
Financial Income	3 000	2 000	0	0
Financial Costs	10 000	11 000	9 000	0
Financial Balance	−7 000	−9 000	−9 000	0
Dividends	0	0	0	0
Net Income	54 000	570 000	362 000	179 000

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	1 160 000	357 000	225 000	0
Total Tangible Assets	1 160 000	357 000	225 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 160 000	357 000	225 000	0
Stock	125 000	125 000	66 000	147 000
Total Investments	0	0	0	0
Cash, Bank	1 104 000	1 362 000	915 000	618 000
Total Current Assets	1 319 000	1 506 000	1 023 000	849 000
Total Assets	2 478 000	1 863 000	1 248 000	849 000
Total Equity	1 194 000	1 140 000	571 000	209 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	109 000	176 000	237 000	0
Creditors	199 000	29 000	67 000	314 000
Unpaid Taxes	135 000	118 000	4 000	127 000
Dividends	0	0	0	0
Other Current Debt	820 000	237 000	278 000	149 000
Total Current Debt	1 175 000	547 000	440 000	640 000
Total Equity and Debt	2 478 000	1 863 000	1 248 000	849 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,52 %	50 %	63,4 %	85,65 %
Debt-to-Equity Ratio	0,09	0,15	0,42	0
Operating Profit Margin	2,8 %	22,99 %	15,68 %	23,78 %
Current Ratio	1,12	2,75	2,33	1,33
Quick Ratio	1,26	3,57	2,74	1,72
Equity Ratio	0,48	0,61	0,46	0,25
Gross Profit Margin	67,7 %	71,84 %	67,88 %	72,07 %