UTLEIEMEGLEREN FROGNER AS

0267 OSLO

Finances

Share Ownership

Return on Equity

643,63 %

Current Ratio

0,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	34 949 000	33 846 000	32 514 000	30 420 000
Net Income	4 293 000	3 803 000	3 531 000	2 958 000
Total Assets	12 057 000	12 786 000	10 609 000	9 501 000
Total Equity	667 000	667 000	667 000	666 000

Income (NOK)	2022	2021	2020	2019
Revenue	34 949 000	33 846 000	32 514 000	30 420 000
Expenditure	29 750 000	29 086 000	28 137 000	26 805 000
Operating Profit	5 199 000	4 760 000	4 378 000	3 615 000
Financial Income	295 000	147 000	151 000	193 000
Financial Costs	6 000	15 000	1 000	10 000
Financial Balance	289 000	132 000	150 000	183 000
Earnings Before Tax	5 489 000	4 891 000	4 528 000	3 797 000
Tax	1 196 000	1 088 000	997 000	839 000
Net Income	4 293 000	3 803 000	3 531 000	2 958 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 118 000	8 454 000	5 083 000	3 427 000
Total Current Assets	9 939 000	4 332 000	5 527 000	6 074 000
Total Assets	12 057 000	12 786 000	10 609 000	9 501 000
Total Retained Equity	167 000	167 000	167 000	166 000
Total Equity	667 000	667 000	667 000	666 000
Total Long-Term Debt	0	8 000	2 000	0
Total Current Debt	11 390 000	12 111 000	9 940 000	8 835 000
Total Equity and Debt	12 057 000	12 786 000	10 609 000	9 501 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 947 000	33 750 000	32 514 000	30 084 000
Other Income	2 000	96 000	0	336 000
Revenue	34 949 000	33 846 000	32 514 000	30 420 000
Cost of Goods Sold	0	0	0	0
Salary Costs	14 889 000	14 953 000	14 515 000	13 686 000
Depreciation	519 000	522 000	525 000	528 000
Impairment	0	0	0	0
Expenditure	29 750 000	29 086 000	28 137 000	26 805 000
Operating Profit	5 199 000	4 760 000	4 378 000	3 615 000
Financial Income	295 000	147 000	151 000	193 000
Financial Costs	6 000	15 000	1 000	10 000
Financial Balance	289 000	132 000	150 000	183 000
Dividends	4 293 000	3 803 000	3 530 000	2 950 000
Net Income	4 293 000	3 803 000	3 531 000	2 958 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	0	0	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 108 000	2 591 000	3 077 000	3 415 000
Total Tangible Assets	2 108 000	2 591 000	3 077 000	3 415 000
Total Fiancial Fixed Assets	6 000	5 863 000	2 006 000	7 000
Total Fixed Assets	2 118 000	8 454 000	5 083 000	3 427 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	565 000	3 609 000	4 728 000	4 926 000
Total Current Assets	9 939 000	4 332 000	5 527 000	6 074 000
Total Assets	12 057 000	12 786 000	10 609 000	9 501 000
Total Equity	667 000	667 000	667 000	666 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	8 000	2 000	0
Creditors	1 372 000	1 118 000	1 202 000	1 116 000
Unpaid Taxes	2 015 000	2 115 000	1 797 000	1 640 000
Dividends	4 293 000	3 803 000	3 530 000	2 950 000
Other Current Debt	2 490 000	3 991 000	2 421 000	2 301 000
Total Current Debt	11 390 000	12 111 000	9 940 000	8 835 000
Total Equity and Debt	12 057 000	12 786 000	10 609 000	9 501 000

Financial indicators	2022	2021	2020	2019
Return on Equity	643,63 %	570,16 %	529,39 %	444,14 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	14,88 %	14,06 %	13,46 %	11,88 %
Current Ratio	0,87	0,36	0,56	0,69
Quick Ratio	0,87	0,36	0,56	0,69
Equity Ratio	0,06	0,05	0,06	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %