FROGNER INSTALLASJON AS

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

133,62 %

Current Ratio

1,07

Debt-to-Equity Ratio

1,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 099 000	4 800 000	5 213 000	4 406 000
Net Income	469 000	641 000	768 000	462 000
Total Assets	2 940 000	2 761 000	2 748 000	1 871 000
Total Equity	351 000	342 000	366 000	358 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 099 000	4 800 000	5 213 000	4 406 000
Expenditure	5 480 000	3 965 000	4 211 000	3 815 000
Operating Profit	619 000	835 000	1 003 000	592 000
Financial Income	0	0	0	0
Financial Costs	18 000	13 000	18 000	0
Financial Balance	−18 000	−13 000	−18 000	0
Earnings Before Tax	601 000	822 000	985 000	593 000
Tax	132 000	181 000	217 000	131 000
Net Income	469 000	641 000	768 000	462 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	873 000	483 000	649 000	30 000
Total Current Assets	2 067 000	2 278 000	2 099 000	1 841 000
Total Assets	2 940 000	2 761 000	2 748 000	1 871 000
Total Retained Equity	251 000	242 000	266 000	258 000
Total Equity	351 000	342 000	366 000	358 000
Total Long-Term Debt	658 000	394 000	524 000	41 000
Total Current Debt	1 931 000	2 025 000	1 858 000	1 471 000
Total Equity and Debt	2 940 000	2 761 000	2 748 000	1 871 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 005 000	4 800 000	5 213 000	4 406 000
Other Income	94 000	0	0	0
Revenue	6 099 000	4 800 000	5 213 000	4 406 000
Cost of Goods Sold	2 752 000	1 765 000	1 978 000	1 590 000
Salary Costs	1 967 000	1 548 000	1 541 000	1 526 000
Depreciation	182 000	166 000	171 000	10 000
Impairment	0	0	0	0
Expenditure	5 480 000	3 965 000	4 211 000	3 815 000
Operating Profit	619 000	835 000	1 003 000	592 000
Financial Income	0	0	0	0
Financial Costs	18 000	13 000	18 000	0
Financial Balance	−18 000	−13 000	−18 000	0
Dividends	460 000	425 000	760 000	460 000
Net Income	469 000	641 000	768 000	462 000

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	873 000	483 000	649 000	15 000
Total Tangible Assets	873 000	483 000	649 000	15 000
Total Fiancial Fixed Assets	0	0	0	15 000
Total Fixed Assets	873 000	483 000	649 000	30 000
Stock	264 000	261 000	183 000	188 000
Total Investments	0	0	0	0
Cash, Bank	1 269 000	1 333 000	1 665 000	1 034 000
Total Current Assets	2 067 000	2 278 000	2 099 000	1 841 000
Total Assets	2 940 000	2 761 000	2 748 000	1 871 000
Total Equity	351 000	342 000	366 000	358 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	658 000	394 000	524 000	41 000
Creditors	322 000	447 000	405 000	361 000
Unpaid Taxes	587 000	304 000	234 000	298 000
Dividends	460 000	425 000	760 000	460 000
Other Current Debt	450 000	657 000	232 000	211 000
Total Current Debt	1 931 000	2 025 000	1 858 000	1 471 000
Total Equity and Debt	2 940 000	2 761 000	2 748 000	1 871 000

Financial indicators	2022	2021	2020	2019
Return on Equity	133,62 %	187,43 %	209,84 %	129,05 %
Debt-to-Equity Ratio	1,87	1,15	1,43	0,11
Operating Profit Margin	10,15 %	17,4 %	19,24 %	13,44 %
Current Ratio	1,07	1,12	1,13	1,25
Quick Ratio	1,24	1,29	1,25	1,43
Equity Ratio	0,12	0,12	0,13	0,19
Gross Profit Margin	54,88 %	63,23 %	62,06 %	63,91 %