FRIDERICHSFELDT INGENIØRBUREAU AS

2052 JESSHEIM

Finances

Share Ownership

Return on Equity

24,64 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	328 000	603 000	268 000	218 000
Net Income	119 000	−263 000	115 000	58 000
Total Assets	483 000	540 000	407 000	366 000
Total Equity	483 000	540 000	254 000	366 000

Income (NOK)	2022	2021	2020	2019
Revenue	328 000	603 000	268 000	218 000
Expenditure	209 000	866 000	154 000	160 000
Operating Profit	119 000	−263 000	114 000	58 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	119 000	−263 000	115 000	58 000
Tax	0	0	0	0
Net Income	119 000	−263 000	115 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	16 000	0	0
Total Current Assets	470 000	524 000	407 000	366 000
Total Assets	483 000	540 000	407 000	366 000
Total Retained Equity	383 000	440 000	154 000	266 000
Total Equity	483 000	540 000	254 000	366 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	153 000	0
Total Equity and Debt	483 000	540 000	407 000	366 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	328 000	603 000	268 000	218 000
Other Income	0	0	0	0
Revenue	328 000	603 000	268 000	218 000
Cost of Goods Sold	174 000	373 000	0	0
Salary Costs	0	428 000	120 000	68 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	209 000	866 000	154 000	160 000
Operating Profit	119 000	−263 000	114 000	58 000
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	119 000	−263 000	115 000	58 000

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	13 000	16 000	0	0
Total Tangible Assets	13 000	16 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 000	16 000	0	0
Stock	192 000	373 000	0	0
Total Investments	0	0	0	0
Cash, Bank	278 000	151 000	407 000	366 000
Total Current Assets	470 000	524 000	407 000	366 000
Total Assets	483 000	540 000	407 000	366 000
Total Equity	483 000	540 000	254 000	366 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	53 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	153 000	0
Total Equity and Debt	483 000	540 000	407 000	366 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,64 %	−48,7 %	45,28 %	15,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,28 %	−43,62 %	42,54 %	26,61 %
Current Ratio	-	-	2,66	-
Quick Ratio	−2,45	−1,4	2,66	-
Equity Ratio	1	1	0,62	1
Gross Profit Margin	46,95 %	38,14 %	100 %	100 %