FRANK HAVNEGJERDE BYGG AS

6030 LANGEVÅG

Finances

Share Ownership

Return on Equity

−10,17 %

Current Ratio

0,32

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 334 000	2 089 000	2 003 000	1 876 000
Net Income	96 000	−579 000	52 000	36 000
Total Assets	438 000	278 000	603 000	728 000
Total Equity	−944 000	−1 040 000	−461 000	−513 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 334 000	2 089 000	2 003 000	1 876 000
Expenditure	2 238 000	2 366 000	1 936 000	1 827 000
Operating Profit	96 000	−277 000	67 000	49 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	1 000
Financial Balance	0	−1 000	−1 000	−1 000
Earnings Before Tax	96 000	−278 000	66 000	48 000
Tax	0	301 000	15 000	11 000
Net Income	96 000	−579 000	52 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	301 000	315 000
Total Current Assets	438 000	278 000	302 000	413 000
Total Assets	438 000	278 000	603 000	728 000
Total Retained Equity	−1 644 000	−1 740 000	−1 161 000	−1 213 000
Total Equity	−944 000	−1 040 000	−461 000	−513 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 382 000	1 318 000	1 064 000	1 241 000
Total Equity and Debt	438 000	278 000	603 000	728 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 334 000	2 089 000	2 003 000	1 876 000
Other Income	0	0	0	0
Revenue	2 334 000	2 089 000	2 003 000	1 876 000
Cost of Goods Sold	406 000	511 000	186 000	133 000
Salary Costs	1 514 000	1 560 000	1 407 000	1 305 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 238 000	2 366 000	1 936 000	1 827 000
Operating Profit	96 000	−277 000	67 000	49 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	1 000
Financial Balance	0	−1 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	96 000	−579 000	52 000	36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	301 000	315 000
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	0	0	0	0
Total Fixed Assets	0	0	301 000	315 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	327 000	184 000	261 000	376 000
Total Current Assets	438 000	278 000	302 000	413 000
Total Assets	438 000	278 000	603 000	728 000
Total Equity	−944 000	−1 040 000	−461 000	−513 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	40 000	27 000	43 000	86 000
Unpaid Taxes	272 000	196 000	286 000	226 000
Dividends	0	0	0	0
Other Current Debt	1 070 000	1 096 000	735 000	930 000
Total Current Debt	1 382 000	1 318 000	1 064 000	1 241 000
Total Equity and Debt	438 000	278 000	603 000	728 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,17 %	55,67 %	−11,28 %	−7,02 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	4,11 %	−13,26 %	3,34 %	2,61 %
Current Ratio	0,32	0,21	0,28	0,33
Quick Ratio	0,32	0,21	0,28	0,33
Equity Ratio	−2,16	−3,74	−0,76	−0,7
Gross Profit Margin	82,6 %	75,54 %	90,71 %	92,91 %