FROST CONSULTING AS

1167 OSLO

Finances

Share Ownership

Return on Equity

172,86 %

Current Ratio

0,68

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 940 000	1 878 000	1 993 000	1 896 000
Net Income	−242 000	106 000	177 000	174 000
Total Assets	300 000	389 000	542 000	532 000
Total Equity	−140 000	102 000	102 000	102 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 940 000	1 878 000	1 993 000	1 896 000
Expenditure	2 175 000	1 736 000	1 766 000	1 673 000
Operating Profit	−234 000	143 000	227 000	223 000
Financial Income	0	0	0	0
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	0	0	0
Earnings Before Tax	−242 000	143 000	227 000	223 000
Tax	0	37 000	50 000	50 000
Net Income	−242 000	106 000	177 000	174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	26 000	46 000
Total Current Assets	300 000	389 000	516 000	486 000
Total Assets	300 000	389 000	542 000	532 000
Total Retained Equity	−242 000	0	0	0
Total Equity	−140 000	102 000	102 000	102 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	440 000	287 000	440 000	430 000
Total Equity and Debt	300 000	389 000	542 000	532 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 940 000	1 846 000	1 993 000	1 896 000
Other Income	0	33 000	0	0
Revenue	1 940 000	1 878 000	1 993 000	1 896 000
Cost of Goods Sold	0	0	0	3 000
Salary Costs	1 967 000	1 517 000	1 473 000	1 467 000
Depreciation	0	13 000	22 000	22 000
Impairment	0	0	0	0
Expenditure	2 175 000	1 736 000	1 766 000	1 673 000
Operating Profit	−234 000	143 000	227 000	223 000
Financial Income	0	0	0	0
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	0	0	0
Dividends	0	106 000	177 000	174 000
Net Income	−242 000	106 000	177 000	174 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	24 000	45 000
Total Tangible Assets	0	0	24 000	45 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	26 000	46 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	104 000	219 000	304 000	293 000
Total Current Assets	300 000	389 000	516 000	486 000
Total Assets	300 000	389 000	542 000	532 000
Total Equity	−140 000	102 000	102 000	102 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	−1 000	2 000	5 000
Unpaid Taxes	303 000	148 000	208 000	201 000
Dividends	0	106 000	177 000	174 000
Other Current Debt	34 000	0	0	0
Total Current Debt	440 000	287 000	440 000	430 000
Total Equity and Debt	300 000	389 000	542 000	532 000

Financial indicators	2022	2021	2020	2019
Return on Equity	172,86 %	103,92 %	173,53 %	170,59 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−12,06 %	7,61 %	11,39 %	11,76 %
Current Ratio	0,68	1,36	1,17	1,13
Quick Ratio	0,68	1,36	1,17	1,13
Equity Ratio	−0,47	0,26	0,19	0,19
Gross Profit Margin	100 %	100 %	100 %	99,84 %