FRISKE BYGG AS

2040 KLØFTA

Finances

Share Ownership

Return on Equity

128,16 %

Current Ratio

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020
Revenue	1 523 000	1 149 000	653 000
Net Income	132 000	−51 000	20 000
Total Assets	393 000	226 000	156 000
Total Equity	103 000	−29 000	22 000

Income (NOK)	2022	2021	2020
Revenue	1 523 000	1 149 000	653 000
Expenditure	1 364 000	1 221 000	632 000
Operating Profit	160 000	−72 000	21 000
Financial Income	0	21 000	0
Financial Costs	2 000	0	1 000
Financial Balance	−2 000	21 000	−1 000
Earnings Before Tax	157 000	−51 000	20 000
Tax	26 000	0	0
Net Income	132 000	−51 000	20 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	108 000	98 000	0
Total Current Assets	285 000	128 000	156 000
Total Assets	393 000	226 000	156 000
Total Retained Equity	100 000	−31 000	20 000
Total Equity	103 000	−29 000	22 000
Total Long-Term Debt	5 000	0	0
Total Current Debt	285 000	255 000	133 000
Total Equity and Debt	393 000	226 000	156 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 523 000	1 081 000	653 000
Other Income	1 000	68 000	0
Revenue	1 523 000	1 149 000	653 000
Cost of Goods Sold	759 000	313 000	253 000
Salary Costs	373 000	484 000	98 000
Depreciation	17 000	2 000	0
Impairment	0	0	0
Expenditure	1 364 000	1 221 000	632 000
Operating Profit	160 000	−72 000	21 000
Financial Income	0	21 000	0
Financial Costs	2 000	0	1 000
Financial Balance	−2 000	21 000	−1 000
Dividends	0	0	0
Net Income	132 000	−51 000	20 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	108 000	98 000	0
Total Tangible Assets	108 000	98 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	108 000	98 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	25 000	111 000	130 000
Total Current Assets	285 000	128 000	156 000
Total Assets	393 000	226 000	156 000
Total Equity	103 000	−29 000	22 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	5 000	0	0
Creditors	89 000	46 000	63 000
Unpaid Taxes	64 000	54 000	2 000
Dividends	0	0	0
Other Current Debt	111 000	155 000	69 000
Total Current Debt	285 000	255 000	133 000
Total Equity and Debt	393 000	226 000	156 000

Financial indicators	2022	2021	2020
Return on Equity	128,16 %	175,86 %	90,91 %
Debt-to-Equity Ratio	0,05	−0	0
Operating Profit Margin	10,51 %	−6,27 %	3,22 %
Current Ratio	1	0,5	1,17
Quick Ratio	1	0,5	1,17
Equity Ratio	0,26	−0,13	0,14
Gross Profit Margin	50,16 %	72,76 %	61,26 %