FRISKGÅRDEN STOD AS

7717 STEINKJER

Finances

Share Ownership

Return on Equity

51,46 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 273 000	12 842 000	12 750 000	13 056 000
Net Income	1 590 000	1 336 000	2 120 000	1 756 000
Total Assets	9 054 000	9 116 000	13 823 000	12 624 000
Total Equity	3 090 000	1 050 000	2 703 000	7 583 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 273 000	12 842 000	12 750 000	13 056 000
Expenditure	10 757 000	11 558 000	10 605 000	11 433 000
Operating Profit	1 517 000	1 284 000	2 144 000	1 622 000
Financial Income	73 000	8 000	39 000	75 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	72 000	7 000	39 000	74 000
Earnings Before Tax	1 588 000	1 291 000	2 183 000	1 696 000
Tax	−2 000	−45 000	63 000	−59 000
Net Income	1 590 000	1 336 000	2 120 000	1 756 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	329 000	265 000	281 000	403 000
Total Current Assets	8 725 000	8 851 000	13 542 000	12 221 000
Total Assets	9 054 000	9 116 000	13 823 000	12 624 000
Total Retained Equity	1 430 000	840 000	2 493 000	7 373 000
Total Equity	3 090 000	1 050 000	2 703 000	7 583 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 964 000	8 066 000	11 120 000	5 041 000
Total Equity and Debt	9 054 000	9 116 000	13 823 000	12 624 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 273 000	12 842 000	12 750 000	13 056 000
Other Income	0	0	0	0
Revenue	12 273 000	12 842 000	12 750 000	13 056 000
Cost of Goods Sold	826 000	1 164 000	751 000	941 000
Salary Costs	5 842 000	5 960 000	5 059 000	5 344 000
Depreciation	43 000	60 000	59 000	52 000
Impairment	0	0	0	0
Expenditure	10 757 000	11 558 000	10 605 000	11 433 000
Operating Profit	1 517 000	1 284 000	2 144 000	1 622 000
Financial Income	73 000	8 000	39 000	75 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	72 000	7 000	39 000	74 000
Dividends	1 000 000	2 990 000	7 000 000	0
Net Income	1 590 000	1 336 000	2 120 000	1 756 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	198 000	197 000	152 000	215 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	131 000	69 000	129 000	188 000
Total Tangible Assets	131 000	69 000	129 000	188 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	329 000	265 000	281 000	403 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 355 000	3 764 000	8 179 000	7 507 000
Total Current Assets	8 725 000	8 851 000	13 542 000	12 221 000
Total Assets	9 054 000	9 116 000	13 823 000	12 624 000
Total Equity	3 090 000	1 050 000	2 703 000	7 583 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 671 000	3 535 000	2 892 000	1 536 000
Unpaid Taxes	578 000	553 000	532 000	547 000
Dividends	1 000 000	2 990 000	7 000 000	0
Other Current Debt	1 716 000	3 978 000	7 696 000	2 958 000
Total Current Debt	5 964 000	8 066 000	11 120 000	5 041 000
Total Equity and Debt	9 054 000	9 116 000	13 823 000	12 624 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,46 %	127,24 %	78,43 %	23,16 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,36 %	10 %	16,82 %	12,42 %
Current Ratio	1,46	1,1	1,22	2,42
Quick Ratio	1,46	1,1	1,22	2,42
Equity Ratio	0,34	0,12	0,2	0,6
Gross Profit Margin	93,27 %	90,94 %	94,11 %	92,79 %