FRYDENLUNDS EL AVD EXPERT AS

4484 ØYESTRANDA

Finances

Share Ownership

Return on Equity

0,72 %

Current Ratio

1,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	296 000	320 000	229 000	132 000
Net Income	2 000	132 000	−94 000	−177 000
Total Assets	489 000	519 000	338 000	546 000
Total Equity	277 000	275 000	143 000	237 000

Income (NOK)	2022	2021	2020	2019
Revenue	296 000	320 000	229 000	132 000
Expenditure	294 000	188 000	323 000	307 000
Operating Profit	2 000	132 000	−94 000	−175 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	2 000	132 000	−94 000	−177 000
Tax	0	0	0	0
Net Income	2 000	132 000	−94 000	−177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	85 000	108 000	108 000	108 000
Total Current Assets	404 000	411 000	231 000	438 000
Total Assets	489 000	519 000	338 000	546 000
Total Retained Equity	177 000	175 000	43 000	137 000
Total Equity	277 000	275 000	143 000	237 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	212 000	244 000	196 000	309 000
Total Equity and Debt	489 000	519 000	338 000	546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	296 000	320 000	229 000	132 000
Other Income	0	0	0	0
Revenue	296 000	320 000	229 000	132 000
Cost of Goods Sold	122 000	50 000	150 000	165 000
Salary Costs	0	19 000	39 000	1 000
Depreciation	23 000	0	0	0
Impairment	0	0	0	0
Expenditure	294 000	188 000	323 000	307 000
Operating Profit	2 000	132 000	−94 000	−175 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	2 000	132 000	−94 000	−177 000

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	85 000	108 000	108 000	108 000
Total Tangible Assets	85 000	108 000	108 000	108 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	85 000	108 000	108 000	108 000
Stock	15 000	50 000	20 000	30 000
Total Investments	0	0	0	0
Cash, Bank	324 000	248 000	129 000	211 000
Total Current Assets	404 000	411 000	231 000	438 000
Total Assets	489 000	519 000	338 000	546 000
Total Equity	277 000	275 000	143 000	237 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	24 000	−10 000	86 000
Unpaid Taxes	28 000	35 000	41 000	5 000
Dividends	0	0	0	0
Other Current Debt	184 000	185 000	165 000	218 000
Total Current Debt	212 000	244 000	196 000	309 000
Total Equity and Debt	489 000	519 000	338 000	546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,72 %	48 %	−65,73 %	−74,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,68 %	41,25 %	−41,05 %	−132,58 %
Current Ratio	1,91	1,68	1,18	1,42
Quick Ratio	2,05	2,12	1,31	1,57
Equity Ratio	0,57	0,53	0,42	0,43
Gross Profit Margin	58,78 %	84,38 %	34,5 %	−25 %