FRITHJOF HANSEN AGENTURER AS

1710 SARPSBORG

Finances

Share Ownership

Return on Equity

−81,63 %

Current Ratio

0,82

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	361 000	364 000	294 000	420 000
Net Income	−40 000	115 000	−57 000	−269 000
Total Assets	76 000	100 000	160 000	282 000
Total Equity	49 000	89 000	−26 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	361 000	364 000	294 000	420 000
Expenditure	400 000	249 000	351 000	685 000
Operating Profit	−40 000	115 000	−57 000	−265 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	9 000
Financial Balance	−1 000	0	0	−9 000
Earnings Before Tax	−40 000	115 000	−57 000	−274 000
Tax	0	0	0	−4 000
Net Income	−40 000	115 000	−57 000	−269 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 000	83 000	120 000	160 000
Total Current Assets	18 000	18 000	40 000	122 000
Total Assets	76 000	100 000	160 000	282 000
Total Retained Equity	−51 000	−11 000	−126 000	−69 000
Total Equity	49 000	89 000	−26 000	31 000
Total Long-Term Debt	5 000	5 000	104 000	177 000
Total Current Debt	22 000	6 000	82 000	74 000
Total Equity and Debt	76 000	100 000	160 000	282 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	361 000	364 000	282 000	410 000
Other Income	0	0	12 000	10 000
Revenue	361 000	364 000	294 000	420 000
Cost of Goods Sold	0	0	0	0
Salary Costs	124 000	0	48 000	301 000
Depreciation	40 000	40 000	40 000	40 000
Impairment	0	0	0	0
Expenditure	400 000	249 000	351 000	685 000
Operating Profit	−40 000	115 000	−57 000	−265 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	9 000
Financial Balance	−1 000	0	0	−9 000
Dividends	0	0	0	0
Net Income	−40 000	115 000	−57 000	−269 000

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	40 000	80 000	120 000	160 000
Total Tangible Assets	40 000	80 000	120 000	160 000
Total Fiancial Fixed Assets	18 000	3 000	0	0
Total Fixed Assets	58 000	83 000	120 000	160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	64 000	13 000	39 000	32 000
Total Current Assets	18 000	18 000	40 000	122 000
Total Assets	76 000	100 000	160 000	282 000
Total Equity	49 000	89 000	−26 000	31 000
Short-Term Group Debt	0	0	5 000	33 000
Total Long-Term Debt	5 000	5 000	104 000	177 000
Creditors	0	0	0	6 000
Unpaid Taxes	8 000	1 000	1 000	36 000
Dividends	0	0	0	0
Other Current Debt	14 000	5 000	76 000	0
Total Current Debt	22 000	6 000	82 000	74 000
Total Equity and Debt	76 000	100 000	160 000	282 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−81,63 %	129,21 %	219,23 %	−867,74 %
Debt-to-Equity Ratio	0,1	0,06	−4	5,71
Operating Profit Margin	−11,08 %	31,59 %	−19,39 %	−63,1 %
Current Ratio	0,82	3	0,49	1,65
Quick Ratio	0,82	3	0,49	1,65
Equity Ratio	0,64	0,89	−0,16	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %