BJØRN FRISENDAL AS

7770 FLATANGER

Finances

Return on Equity

10 %

Current Ratio

3,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 061 000	10 439 000	5 610 000	8 154 000
Net Income	1 057 000	2 014 000	1 142 000	1 003 000
Total Assets	13 165 000	17 825 000	13 951 000	16 473 000
Total Equity	10 571 000	9 514 000	12 499 000	14 357 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 061 000	10 439 000	5 610 000	8 154 000
Expenditure	9 790 000	7 894 000	3 851 000	7 016 000
Operating Profit	1 324 000	2 574 000	1 472 000	1 203 000
Financial Income	42 000	17 000	40 000	88 000
Financial Costs	10 000	9 000	36 000	5 000
Financial Balance	32 000	8 000	4 000	83 000
Earnings Before Tax	1 356 000	2 583 000	1 476 000	1 286 000
Tax	299 000	568 000	333 000	283 000
Net Income	1 057 000	2 014 000	1 142 000	1 003 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 508 000	2 338 000	2 425 000	4 772 000
Total Current Assets	9 657 000	15 488 000	11 526 000	11 702 000
Total Assets	13 165 000	17 825 000	13 951 000	16 473 000
Total Retained Equity	10 471 000	9 414 000	12 399 000	14 257 000
Total Equity	10 571 000	9 514 000	12 499 000	14 357 000
Total Long-Term Debt	31 000	13 000	0	0
Total Current Debt	2 564 000	8 298 000	1 452 000	2 116 000
Total Equity and Debt	13 165 000	17 825 000	13 951 000	16 473 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 902 000	10 431 000	5 582 000	8 141 000
Other Income	159 000	8 000	28 000	13 000
Revenue	11 061 000	10 439 000	5 610 000	8 154 000
Cost of Goods Sold	3 043 000	2 434 000	1 061 000	784 000
Salary Costs	2 275 000	1 755 000	1 389 000	1 965 000
Depreciation	561 000	416 000	458 000	479 000
Impairment	0	0	0	0
Expenditure	9 790 000	7 894 000	3 851 000	7 016 000
Operating Profit	1 324 000	2 574 000	1 472 000	1 203 000
Financial Income	42 000	17 000	40 000	88 000
Financial Costs	10 000	9 000	36 000	5 000
Financial Balance	32 000	8 000	4 000	83 000
Dividends	0	0	0	0
Net Income	1 057 000	2 014 000	1 142 000	1 003 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 000	355 000
Real Eastate	742 000	489 000	585 000	666 000
Machinery and Plant Facilities	384 000	567 000	994 000	1 263 000
Fixtures	2 307 000	1 206 000	773 000	85 000
Total Tangible Assets	3 433 000	2 262 000	2 352 000	2 014 000
Total Fiancial Fixed Assets	75 000	75 000	71 000	2 403 000
Total Fixed Assets	3 508 000	2 338 000	2 425 000	4 772 000
Stock	143 000	91 000	62 000	349 000
Total Investments	0	0	0	0
Cash, Bank	3 566 000	11 372 000	7 976 000	7 175 000
Total Current Assets	9 657 000	15 488 000	11 526 000	11 702 000
Total Assets	13 165 000	17 825 000	13 951 000	16 473 000
Total Equity	10 571 000	9 514 000	12 499 000	14 357 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 000	13 000	0	0
Creditors	315 000	1 156 000	711 000	578 000
Unpaid Taxes	758 000	517 000	140 000	618 000
Dividends	0	0	0	0
Other Current Debt	1 209 000	6 073 000	602 000	611 000
Total Current Debt	2 564 000	8 298 000	1 452 000	2 116 000
Total Equity and Debt	13 165 000	17 825 000	13 951 000	16 473 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10 %	21,17 %	9,14 %	6,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,97 %	24,66 %	26,24 %	14,75 %
Current Ratio	3,77	1,87	7,94	5,53
Quick Ratio	3,99	1,89	8,29	6,62
Equity Ratio	0,8	0,53	0,9	0,87
Gross Profit Margin	72,49 %	76,68 %	81,09 %	90,39 %