FREM REVISJON AS

0694 OSLO

Finances

Share Ownership

Return on Equity

1 217,74 %

Current Ratio

0,97

Debt-to-Equity Ratio

3,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 184 000	5 997 000	10 972 000	10 691 000
Net Income	1 510 000	1 560 000	3 165 000	2 715 000
Total Assets	3 597 000	3 951 000	6 437 000	6 486 000
Total Equity	124 000	115 000	210 000	557 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 184 000	5 997 000	10 972 000	10 691 000
Expenditure	4 233 000	3 985 000	6 907 000	7 202 000
Operating Profit	1 952 000	2 012 000	4 065 000	3 490 000
Financial Income	9 000	14 000	10 000	11 000
Financial Costs	25 000	26 000	17 000	20 000
Financial Balance	−16 000	−12 000	−7 000	−9 000
Earnings Before Tax	1 935 000	1 999 000	4 058 000	3 481 000
Tax	426 000	440 000	893 000	766 000
Net Income	1 510 000	1 560 000	3 165 000	2 715 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	695 000	1 193 000	483 000	1 371 000
Total Current Assets	2 901 000	2 758 000	5 954 000	5 115 000
Total Assets	3 597 000	3 951 000	6 437 000	6 486 000
Total Retained Equity	19 000	10 000	0	1 000
Total Equity	124 000	115 000	210 000	557 000
Total Long-Term Debt	469 000	549 000	226 000	766 000
Total Current Debt	3 003 000	3 287 000	6 001 000	5 163 000
Total Equity and Debt	3 597 000	3 951 000	6 437 000	6 486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 184 000	5 997 000	10 972 000	10 679 000
Other Income	0	0	0	12 000
Revenue	6 184 000	5 997 000	10 972 000	10 691 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 639 000	2 329 000	4 794 000	5 629 000
Depreciation	104 000	151 000	183 000	193 000
Impairment	0	0	0	0
Expenditure	4 233 000	3 985 000	6 907 000	7 202 000
Operating Profit	1 952 000	2 012 000	4 065 000	3 490 000
Financial Income	9 000	14 000	10 000	11 000
Financial Costs	25 000	26 000	17 000	20 000
Financial Balance	−16 000	−12 000	−7 000	−9 000
Dividends	1 500 000	1 550 000	3 512 000	2 715 000
Net Income	1 510 000	1 560 000	3 165 000	2 715 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	39 000	49 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	656 000	1 144 000	483 000	1 371 000
Total Tangible Assets	656 000	1 144 000	483 000	1 371 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	695 000	1 193 000	483 000	1 371 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 449 000	1 340 000	2 398 000	2 897 000
Total Current Assets	2 901 000	2 758 000	5 954 000	5 115 000
Total Assets	3 597 000	3 951 000	6 437 000	6 486 000
Total Equity	124 000	115 000	210 000	557 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	469 000	549 000	226 000	766 000
Creditors	436 000	484 000	517 000	385 000
Unpaid Taxes	371 000	164 000	663 000	906 000
Dividends	1 500 000	1 550 000	3 512 000	2 715 000
Other Current Debt	264 000	687 000	345 000	392 000
Total Current Debt	3 003 000	3 287 000	6 001 000	5 163 000
Total Equity and Debt	3 597 000	3 951 000	6 437 000	6 486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 217,74 %	1 356,52 %	1 507,14 %	487,43 %
Debt-to-Equity Ratio	3,78	4,77	1,08	1,38
Operating Profit Margin	31,57 %	33,55 %	37,05 %	32,64 %
Current Ratio	0,97	0,84	0,99	0,99
Quick Ratio	0,97	0,84	0,99	0,99
Equity Ratio	0,03	0,03	0,03	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %