FRANKERING & KOPISERVICE AS

1711 SARPSBORG

Finances

Share Ownership

Return on Equity

1 743,43 %

Current Ratio

Debt-to-Equity Ratio

2,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	27 234 000	25 908 000	20 858 000	19 233 000
Net Income	1 726 000	3 074 000	2 211 000	1 392 000
Total Assets	7 973 000	7 585 000	7 467 000	7 644 000
Total Equity	99 000	72 000	74 000	832 000

Income (NOK)	2022	2021	2020	2019
Revenue	27 234 000	25 908 000	20 858 000	19 233 000
Expenditure	25 002 000	21 952 000	17 996 000	17 357 000
Operating Profit	2 232 000	3 957 000	2 862 000	1 876 000
Financial Income	2 000	1 000	3 000	8 000
Financial Costs	20 000	16 000	29 000	98 000
Financial Balance	−18 000	−15 000	−26 000	−90 000
Earnings Before Tax	2 214 000	3 941 000	2 835 000	1 786 000
Tax	488 000	867 000	624 000	394 000
Net Income	1 726 000	3 074 000	2 211 000	1 392 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	369 000	435 000	74 000	1 798 000
Total Current Assets	7 604 000	7 150 000	7 393 000	5 846 000
Total Assets	7 973 000	7 585 000	7 467 000	7 644 000
Total Retained Equity	45 000	18 000	20 000	724 000
Total Equity	99 000	72 000	74 000	832 000
Total Long-Term Debt	252 000	310 000	22 000	1 969 000
Total Current Debt	7 623 000	7 203 000	7 371 000	4 843 000
Total Equity and Debt	7 973 000	7 585 000	7 467 000	7 644 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	27 234 000	25 904 000	20 717 000	19 207 000
Other Income	0	4 000	141 000	26 000
Revenue	27 234 000	25 908 000	20 858 000	19 233 000
Cost of Goods Sold	13 105 000	11 169 000	9 227 000	8 451 000
Salary Costs	9 119 000	8 377 000	6 451 000	7 119 000
Depreciation	67 000	38 000	117 000	187 000
Impairment	0	0	0	0
Expenditure	25 002 000	21 952 000	17 996 000	17 357 000
Operating Profit	2 232 000	3 957 000	2 862 000	1 876 000
Financial Income	2 000	1 000	3 000	8 000
Financial Costs	20 000	16 000	29 000	98 000
Financial Balance	−18 000	−15 000	−26 000	−90 000
Dividends	0	0	2 600 000	1 390 000
Net Income	1 726 000	3 074 000	2 211 000	1 392 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	1 181 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	369 000	435 000	53 000	556 000
Total Tangible Assets	369 000	435 000	53 000	1 737 000
Total Fiancial Fixed Assets	0	0	21 000	61 000
Total Fixed Assets	369 000	435 000	74 000	1 798 000
Stock	2 835 000	2 801 000	2 411 000	2 060 000
Total Investments	0	0	0	0
Cash, Bank	676 000	1 451 000	2 646 000	2 374 000
Total Current Assets	7 604 000	7 150 000	7 393 000	5 846 000
Total Assets	7 973 000	7 585 000	7 467 000	7 644 000
Total Equity	99 000	72 000	74 000	832 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	252 000	310 000	22 000	1 969 000
Creditors	2 534 000	1 517 000	1 517 000	1 399 000
Unpaid Taxes	1 339 000	1 350 000	1 262 000	989 000
Dividends	0	0	2 600 000	1 390 000
Other Current Debt	1 560 000	2 390 000	1 357 000	662 000
Total Current Debt	7 623 000	7 203 000	7 371 000	4 843 000
Total Equity and Debt	7 973 000	7 585 000	7 467 000	7 644 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 743,43 %	4 269,44 %	2 987,84 %	167,31 %
Debt-to-Equity Ratio	2,55	4,31	0,3	2,37
Operating Profit Margin	8,2 %	15,27 %	13,72 %	9,75 %
Current Ratio	1	0,99	1	1,21
Quick Ratio	1,59	1,62	1,49	2,1
Equity Ratio	0,01	0,01	0,01	0,11
Gross Profit Margin	51,88 %	56,89 %	55,76 %	56,06 %