FROGNERHJØRNET AS

0352 OSLO

Finances

Return on Equity

89,39 %

Current Ratio

3,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 723 000	3 062 000	2 932 000	2 864 000
Net Income	1 398 000	1 609 000	1 492 000	1 715 000
Total Assets	2 018 000	2 387 000	3 405 000	3 510 000
Total Equity	1 564 000	1 766 000	1 782 000	1 340 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 723 000	3 062 000	2 932 000	2 864 000
Expenditure	945 000	1 004 000	1 024 000	665 000
Operating Profit	1 778 000	2 058 000	1 908 000	2 199 000
Financial Income	15 000	5 000	8 000	6 000
Financial Costs	0	0	2 000	6 000
Financial Balance	15 000	5 000	6 000	0
Earnings Before Tax	1 792 000	2 063 000	1 914 000	2 199 000
Tax	394 000	454 000	423 000	484 000
Net Income	1 398 000	1 609 000	1 492 000	1 715 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	613 000	613 000	613 000	613 000
Total Current Assets	1 405 000	1 774 000	2 792 000	2 897 000
Total Assets	2 018 000	2 387 000	3 405 000	3 510 000
Total Retained Equity	1 414 000	1 616 000	1 632 000	1 190 000
Total Equity	1 564 000	1 766 000	1 782 000	1 340 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	454 000	621 000	1 623 000	2 170 000
Total Equity and Debt	2 018 000	2 387 000	3 405 000	3 510 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 723 000	3 062 000	2 932 000	2 864 000
Other Income	0	0	0	0
Revenue	2 723 000	3 062 000	2 932 000	2 864 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	945 000	1 004 000	1 024 000	665 000
Operating Profit	1 778 000	2 058 000	1 908 000	2 199 000
Financial Income	15 000	5 000	8 000	6 000
Financial Costs	0	0	2 000	6 000
Financial Balance	15 000	5 000	6 000	0
Dividends	1 600 000	1 625 000	1 050 000	1 508 000
Net Income	1 398 000	1 609 000	1 492 000	1 715 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	613 000	613 000	613 000	613 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	613 000	613 000	613 000	613 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	613 000	613 000	613 000	613 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 025 000	1 469 000	2 433 000	2 505 000
Total Current Assets	1 405 000	1 774 000	2 792 000	2 897 000
Total Assets	2 018 000	2 387 000	3 405 000	3 510 000
Total Equity	1 564 000	1 766 000	1 782 000	1 340 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	7 000	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	1 600 000	1 625 000	1 050 000	1 508 000
Other Current Debt	60 000	160 000	200 000	178 000
Total Current Debt	454 000	621 000	1 623 000	2 170 000
Total Equity and Debt	2 018 000	2 387 000	3 405 000	3 510 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,39 %	91,11 %	83,73 %	127,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	65,3 %	67,21 %	65,08 %	76,78 %
Current Ratio	3,09	2,86	1,72	1,34
Quick Ratio	3,09	2,86	1,72	1,34
Equity Ratio	0,78	0,74	0,52	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %