FRUGÅRD TRANSPORT AS

5411 STORD

Finances

Share Ownership

Return on Equity

−678,46 %

Current Ratio

0,76

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 661 000	2 491 000	2 219 000	3 444 000
Net Income	441 000	−144 000	−95 000	310 000
Total Assets	874 000	398 000	633 000	585 000
Total Equity	−65 000	−506 000	−363 000	−268 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 661 000	2 491 000	2 219 000	3 444 000
Expenditure	3 220 000	2 630 000	2 195 000	3 124 000
Operating Profit	442 000	−140 000	25 000	320 000
Financial Income	5 000	0	−112 000	2 000
Financial Costs	5 000	4 000	7 000	12 000
Financial Balance	0	−4 000	−119 000	−10 000
Earnings Before Tax	441 000	−144 000	−95 000	310 000
Tax	0	0	0	0
Net Income	441 000	−144 000	−95 000	310 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	165 000	176 000	209 000	255 000
Total Current Assets	710 000	222 000	424 000	329 000
Total Assets	874 000	398 000	633 000	585 000
Total Retained Equity	−315 000	−756 000	−613 000	−518 000
Total Equity	−65 000	−506 000	−363 000	−268 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	939 000	904 000	996 000	852 000
Total Equity and Debt	874 000	398 000	633 000	585 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 472 000	2 373 000	2 189 000	3 442 000
Other Income	190 000	118 000	30 000	2 000
Revenue	3 661 000	2 491 000	2 219 000	3 444 000
Cost of Goods Sold	904 000	458 000	0	348 000
Salary Costs	751 000	753 000	834 000	1 040 000
Depreciation	1 000	30 000	40 000	33 000
Impairment	0	0	0	0
Expenditure	3 220 000	2 630 000	2 195 000	3 124 000
Operating Profit	442 000	−140 000	25 000	320 000
Financial Income	5 000	0	−112 000	2 000
Financial Costs	5 000	4 000	7 000	12 000
Financial Balance	0	−4 000	−119 000	−10 000
Dividends	0	0	0	0
Net Income	441 000	−144 000	−95 000	310 000

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	11 000	44 000	84 000
Total Tangible Assets	0	11 000	44 000	84 000
Total Fiancial Fixed Assets	165 000	165 000	165 000	171 000
Total Fixed Assets	165 000	176 000	209 000	255 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	492 000	99 000	248 000	158 000
Total Current Assets	710 000	222 000	424 000	329 000
Total Assets	874 000	398 000	633 000	585 000
Total Equity	−65 000	−506 000	−363 000	−268 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	444 000	455 000	432 000	425 000
Unpaid Taxes	107 000	74 000	172 000	327 000
Dividends	0	0	0	0
Other Current Debt	388 000	375 000	392 000	100 000
Total Current Debt	939 000	904 000	996 000	852 000
Total Equity and Debt	874 000	398 000	633 000	585 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−678,46 %	28,46 %	26,17 %	−115,67 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	12,07 %	−5,62 %	1,13 %	9,29 %
Current Ratio	0,76	0,25	0,43	0,39
Quick Ratio	0,76	0,25	0,43	0,39
Equity Ratio	−0,07	−1,27	−0,57	−0,46
Gross Profit Margin	75,31 %	81,61 %	100 %	89,9 %