ØKONOMITJENESTER FRIVOLD

3226 SANDEFJORD

Finances

Share Ownership

Return on Equity

70,71 %

Current Ratio

3,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	222 000	685 000	555 000	462 000
Net Income	70 000	512 000	330 000	296 000
Total Assets	137 000	345 000	207 000	199 000
Total Equity	99 000	301 000	145 000	172 000

Income (NOK)	2022	2021	2020	2019
Revenue	222 000	685 000	555 000	462 000
Expenditure	152 000	172 000	225 000	165 000
Operating Profit	70 000	512 000	330 000	296 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	70 000	512 000	330 000	296 000
Tax	0	0	0	0
Net Income	70 000	512 000	330 000	296 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	1 000	1 000	1 000
Total Current Assets	136 000	344 000	206 000	198 000
Total Assets	137 000	345 000	207 000	199 000
Total Retained Equity	99 000	301 000	145 000	172 000
Total Equity	99 000	301 000	145 000	172 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	37 000	45 000	63 000	27 000
Total Equity and Debt	137 000	345 000	207 000	199 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	222 000	523 000	555 000	462 000
Other Income	0	161 000	0	0
Revenue	222 000	685 000	555 000	462 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	152 000	172 000	225 000	165 000
Operating Profit	70 000	512 000	330 000	296 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	70 000	512 000	330 000	296 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	1 000	1 000	1 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	203 000	108 000	169 000
Total Current Assets	136 000	344 000	206 000	198 000
Total Assets	137 000	345 000	207 000	199 000
Total Equity	99 000	301 000	145 000	172 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	37 000	33 000	33 000	6 000
Unpaid Taxes	0	12 000	30 000	22 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	−2 000
Total Current Debt	37 000	45 000	63 000	27 000
Total Equity and Debt	137 000	345 000	207 000	199 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,71 %	170,1 %	227,59 %	172,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,53 %	74,74 %	59,46 %	64,07 %
Current Ratio	3,68	7,64	3,27	7,33
Quick Ratio	3,68	7,64	3,27	7,33
Equity Ratio	0,72	0,87	0,7	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %