FRANKE SJØBERG AS

0667 OSLO

Finances

Share Ownership

Return on Equity

47,22 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 015 000	9 011 000	8 202 000	8 658 000
Net Income	297 000	251 000	232 000	113 000
Total Assets	3 666 000	3 047 000	2 725 000	2 235 000
Total Equity	629 000	932 000	931 000	928 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 015 000	9 011 000	8 202 000	8 658 000
Expenditure	9 629 000	8 690 000	7 905 000	8 514 000
Operating Profit	386 000	321 000	298 000	145 000
Financial Income	0	0	1 000	1 000
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	1 000	1 000
Earnings Before Tax	381 000	321 000	298 000	145 000
Tax	84 000	71 000	66 000	32 000
Net Income	297 000	251 000	232 000	113 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	325 000	320 000	321 000	328 000
Total Current Assets	3 340 000	2 728 000	2 404 000	1 908 000
Total Assets	3 666 000	3 047 000	2 725 000	2 235 000
Total Retained Equity	329 000	632 000	631 000	628 000
Total Equity	629 000	932 000	931 000	928 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 037 000	2 116 000	1 794 000	1 307 000
Total Equity and Debt	3 666 000	3 047 000	2 725 000	2 235 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 015 000	9 011 000	8 202 000	8 658 000
Other Income	0	0	0	0
Revenue	10 015 000	9 011 000	8 202 000	8 658 000
Cost of Goods Sold	154 000	196 000	131 000	133 000
Salary Costs	5 246 000	4 941 000	4 415 000	5 689 000
Depreciation	0	0	7 000	22 000
Impairment	0	0	0	0
Expenditure	9 629 000	8 690 000	7 905 000	8 514 000
Operating Profit	386 000	321 000	298 000	145 000
Financial Income	0	0	1 000	1 000
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	1 000	1 000
Dividends	0	250 000	230 000	0
Net Income	297 000	251 000	232 000	113 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	8 000	9 000	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	7 000
Total Tangible Assets	0	0	0	7 000
Total Fiancial Fixed Assets	311 000	311 000	311 000	311 000
Total Fixed Assets	325 000	320 000	321 000	328 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 126 000	1 763 000	1 616 000	1 095 000
Total Current Assets	3 340 000	2 728 000	2 404 000	1 908 000
Total Assets	3 666 000	3 047 000	2 725 000	2 235 000
Total Equity	629 000	932 000	931 000	928 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 243 000	811 000	570 000	204 000
Unpaid Taxes	343 000	329 000	360 000	366 000
Dividends	0	250 000	230 000	0
Other Current Debt	1 361 000	657 000	569 000	702 000
Total Current Debt	3 037 000	2 116 000	1 794 000	1 307 000
Total Equity and Debt	3 666 000	3 047 000	2 725 000	2 235 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,22 %	26,93 %	24,92 %	12,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,85 %	3,56 %	3,63 %	1,67 %
Current Ratio	1,1	1,29	1,34	1,46
Quick Ratio	1,1	1,29	1,34	1,46
Equity Ratio	0,17	0,31	0,34	0,42
Gross Profit Margin	98,46 %	97,82 %	98,4 %	98,46 %