FROGNERSTRAND GARASJER AS

0278 OSLO

Finances

Share Ownership

Return on Equity

119,56 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 380 000	3 012 000	3 488 000	3 513 000
Net Income	1 351 000	969 000	1 751 000	1 788 000
Total Assets	3 983 000	3 594 000	4 695 000	4 698 000
Total Equity	1 130 000	1 028 000	1 029 000	1 094 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 380 000	3 012 000	3 488 000	3 513 000
Expenditure	1 770 000	1 782 000	1 252 000	1 244 000
Operating Profit	1 610 000	1 230 000	2 235 000	2 269 000
Financial Income	108 000	12 000	26 000	50 000
Financial Costs	0	0	16 000	26 000
Financial Balance	108 000	12 000	10 000	24 000
Earnings Before Tax	1 717 000	1 242 000	2 244 000	2 293 000
Tax	367 000	273 000	494 000	504 000
Net Income	1 351 000	969 000	1 751 000	1 788 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	245 000	172 000	149 000	148 000
Total Current Assets	3 738 000	3 422 000	4 547 000	4 550 000
Total Assets	3 983 000	3 594 000	4 695 000	4 698 000
Total Retained Equity	1 030 000	928 000	929 000	994 000
Total Equity	1 130 000	1 028 000	1 029 000	1 094 000
Total Long-Term Debt	0	50 000	50 000	50 000
Total Current Debt	2 852 000	2 515 000	3 616 000	3 554 000
Total Equity and Debt	3 983 000	3 594 000	4 695 000	4 698 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 380 000	3 012 000	3 488 000	3 513 000
Revenue	3 380 000	3 012 000	3 488 000	3 513 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	24 000	18 000	17 000	17 000
Impairment	0	0	0	0
Expenditure	1 770 000	1 782 000	1 252 000	1 244 000
Operating Profit	1 610 000	1 230 000	2 235 000	2 269 000
Financial Income	108 000	12 000	26 000	50 000
Financial Costs	0	0	16 000	26 000
Financial Balance	108 000	12 000	10 000	24 000
Dividends	0	0	0	0
Net Income	1 351 000	969 000	1 751 000	1 788 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	24 000	24 000	6 000
Real Eastate	90 000	108 000	125 000	142 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	145 000	40 000	0	0
Total Tangible Assets	236 000	147 000	125 000	142 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	245 000	172 000	149 000	148 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	2 417 000	3 514 000	3 415 000
Total Current Assets	3 738 000	3 422 000	4 547 000	4 550 000
Total Assets	3 983 000	3 594 000	4 695 000	4 698 000
Total Equity	1 130 000	1 028 000	1 029 000	1 094 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	50 000	50 000	50 000
Creditors	125 000	206 000	358 000	114 000
Unpaid Taxes	174 000	168 000	135 000	203 000
Dividends	0	0	0	0
Other Current Debt	2 553 000	2 141 000	3 123 000	3 237 000
Total Current Debt	2 852 000	2 515 000	3 616 000	3 554 000
Total Equity and Debt	3 983 000	3 594 000	4 695 000	4 698 000

Financial indicators	2022	2021	2020	2019
Return on Equity	119,56 %	94,26 %	170,17 %	163,44 %
Debt-to-Equity Ratio	0	0,05	0,05	0,05
Operating Profit Margin	47,63 %	40,84 %	64,08 %	64,59 %
Current Ratio	1,31	1,36	1,26	1,28
Quick Ratio	1,31	1,36	1,26	1,28
Equity Ratio	0,28	0,29	0,22	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %