SLAKTER FRIVOLD AS

4637 KRISTIANSAND S

Finances

Return on Equity

33,91 %

Current Ratio

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 151 000	18 169 000	19 296 000	18 548 000
Net Income	175 000	11 000	801 000	55 000
Total Assets	7 116 000	5 965 000	5 681 000	4 663 000
Total Equity	516 000	491 000	480 000	444 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 151 000	18 169 000	19 296 000	18 548 000
Expenditure	17 939 000	18 169 000	18 283 000	18 486 000
Operating Profit	213 000	0	1 013 000	61 000
Financial Income	16 000	13 000	15 000	21 000
Financial Costs	5 000	1 000	0	2 000
Financial Balance	11 000	12 000	15 000	19 000
Earnings Before Tax	225 000	12 000	1 027 000	81 000
Tax	50 000	2 000	226 000	26 000
Net Income	175 000	11 000	801 000	55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	533 000	678 000	525 000	458 000
Total Current Assets	6 583 000	5 287 000	5 156 000	4 205 000
Total Assets	7 116 000	5 965 000	5 681 000	4 663 000
Total Retained Equity	405 000	380 000	370 000	333 000
Total Equity	516 000	491 000	480 000	444 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	6 598 000	5 474 000	5 201 000	4 220 000
Total Equity and Debt	7 116 000	5 965 000	5 681 000	4 663 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 113 000	18 169 000	19 296 000	18 548 000
Other Income	38 000	0	0	0
Revenue	18 151 000	18 169 000	19 296 000	18 548 000
Cost of Goods Sold	12 690 000	14 351 000	14 723 000	14 908 000
Salary Costs	2 068 000	2 087 000	1 830 000	2 274 000
Depreciation	171 000	138 000	99 000	45 000
Impairment	0	0	0	0
Expenditure	17 939 000	18 169 000	18 283 000	18 486 000
Operating Profit	213 000	0	1 013 000	61 000
Financial Income	16 000	13 000	15 000	21 000
Financial Costs	5 000	1 000	0	2 000
Financial Balance	11 000	12 000	15 000	19 000
Dividends	0	0	0	0
Net Income	175 000	11 000	801 000	55 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	5 000	6 000	16 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	529 000	672 000	517 000	440 000
Total Tangible Assets	529 000	672 000	517 000	440 000
Total Fiancial Fixed Assets	4 000	2 000	2 000	2 000
Total Fixed Assets	533 000	678 000	525 000	458 000
Stock	1 509 000	1 257 000	1 356 000	1 195 000
Total Investments	0	0	0	0
Cash, Bank	872 000	631 000	765 000	1 292 000
Total Current Assets	6 583 000	5 287 000	5 156 000	4 205 000
Total Assets	7 116 000	5 965 000	5 681 000	4 663 000
Total Equity	516 000	491 000	480 000	444 000
Short-Term Group Debt	4 101 000	4 101 000	3 120 000	3 113 000
Total Long-Term Debt	3 000	0	0	0
Creditors	1 865 000	563 000	389 000	322 000
Unpaid Taxes	24 000	282 000	300 000	309 000
Dividends	0	0	0	0
Other Current Debt	607 000	530 000	1 393 000	475 000
Total Current Debt	6 598 000	5 474 000	5 201 000	4 220 000
Total Equity and Debt	7 116 000	5 965 000	5 681 000	4 663 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,91 %	2,24 %	166,88 %	12,39 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	1,17 %	0 %	5,25 %	0,33 %
Current Ratio	1	0,97	0,99	1
Quick Ratio	1,29	1,25	1,34	1,39
Equity Ratio	0,07	0,08	0,08	0,1
Gross Profit Margin	30,09 %	21,01 %	23,7 %	19,62 %