FRODE LEDAL AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

54,97 %

Current Ratio

1,02

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	109 399 000	104 890 000	104 015 000	91 855 000
Net Income	1 940 000	1 886 000	2 677 000	1 725 000
Total Assets	15 178 000	13 885 000	14 272 000	11 697 000
Total Equity	3 529 000	3 328 000	2 142 000	1 755 000

Income (NOK)	2022	2021	2020	2019
Revenue	109 399 000	104 890 000	104 015 000	91 855 000
Expenditure	106 948 000	102 482 000	100 613 000	89 701 000
Operating Profit	2 451 000	2 406 000	3 402 000	2 154 000
Financial Income	45 000	14 000	33 000	66 000
Financial Costs	0	0	1 000	1 000
Financial Balance	45 000	14 000	32 000	65 000
Earnings Before Tax	2 496 000	2 420 000	3 434 000	2 219 000
Tax	555 000	534 000	757 000	494 000
Net Income	1 940 000	1 886 000	2 677 000	1 725 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 340 000	3 331 000	521 000	666 000
Total Current Assets	11 837 000	10 555 000	13 751 000	11 030 000
Total Assets	15 178 000	13 885 000	14 272 000	11 697 000
Total Retained Equity	3 029 000	2 828 000	1 642 000	1 255 000
Total Equity	3 529 000	3 328 000	2 142 000	1 755 000
Total Long-Term Debt	68 000	15 000	0	0
Total Current Debt	11 581 000	10 543 000	12 131 000	9 942 000
Total Equity and Debt	15 178 000	13 885 000	14 272 000	11 697 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	107 621 000	103 581 000	102 742 000	89 976 000
Other Income	1 778 000	1 308 000	1 273 000	1 879 000
Revenue	109 399 000	104 890 000	104 015 000	91 855 000
Cost of Goods Sold	90 194 000	87 224 000	86 330 000	76 351 000
Salary Costs	6 454 000	5 731 000	5 348 000	4 938 000
Depreciation	513 000	404 000	152 000	448 000
Impairment	0	0	0	0
Expenditure	106 948 000	102 482 000	100 613 000	89 701 000
Operating Profit	2 451 000	2 406 000	3 402 000	2 154 000
Financial Income	45 000	14 000	33 000	66 000
Financial Costs	0	0	1 000	1 000
Financial Balance	45 000	14 000	32 000	65 000
Dividends	500 000	700 000	2 290 000	1 715 000
Net Income	1 940 000	1 886 000	2 677 000	1 725 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	77 000	84 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 340 000	3 331 000	444 000	582 000
Total Tangible Assets	3 340 000	3 331 000	444 000	582 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 340 000	3 331 000	521 000	666 000
Stock	5 304 000	4 688 000	4 801 000	4 203 000
Total Investments	0	0	0	0
Cash, Bank	5 647 000	4 975 000	8 305 000	6 346 000
Total Current Assets	11 837 000	10 555 000	13 751 000	11 030 000
Total Assets	15 178 000	13 885 000	14 272 000	11 697 000
Total Equity	3 529 000	3 328 000	2 142 000	1 755 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	68 000	15 000	0	0
Creditors	8 369 000	7 513 000	7 195 000	6 102 000
Unpaid Taxes	514 000	489 000	479 000	465 000
Dividends	500 000	700 000	2 290 000	1 715 000
Other Current Debt	1 696 000	1 399 000	1 417 000	1 115 000
Total Current Debt	11 581 000	10 543 000	12 131 000	9 942 000
Total Equity and Debt	15 178 000	13 885 000	14 272 000	11 697 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,97 %	56,67 %	124,98 %	98,29 %
Debt-to-Equity Ratio	0,02	0	0	0
Operating Profit Margin	2,24 %	2,29 %	3,27 %	2,35 %
Current Ratio	1,02	1	1,13	1,11
Quick Ratio	1,89	1,8	1,88	1,92
Equity Ratio	0,23	0,24	0,15	0,15
Gross Profit Margin	17,56 %	16,84 %	17 %	16,88 %