FROGNER CONSULTING AS

0273 OSLO

Finances

Return on Equity

84,08 %

Current Ratio

4,39

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 240 000	1 330 000	120 000	640 000
Net Income	528 000	667 000	−30 000	405 000
Total Assets	888 000	3 376 000	3 399 000	3 228 000
Total Equity	628 000	100 000	529 000	559 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 240 000	1 330 000	120 000	640 000
Expenditure	536 000	749 000	91 000	57 000
Operating Profit	704 000	581 000	29 000	583 000
Financial Income	0	269 000	0	0
Financial Costs	27 000	68 000	58 000	64 000
Financial Balance	−27 000	201 000	−58 000	−64 000
Earnings Before Tax	677 000	782 000	−30 000	519 000
Tax	149 000	115 000	0	114 000
Net Income	528 000	667 000	−30 000	405 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	155 000	3 030 000	3 174 000	3 060 000
Total Current Assets	733 000	346 000	225 000	168 000
Total Assets	888 000	3 376 000	3 399 000	3 228 000
Total Retained Equity	528 000	0	429 000	459 000
Total Equity	628 000	100 000	529 000	559 000
Total Long-Term Debt	92 000	1 396 000	1 639 000	1 158 000
Total Current Debt	167 000	1 879 000	1 231 000	1 511 000
Total Equity and Debt	888 000	3 376 000	3 399 000	3 228 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	715 000	1 210 000	0	640 000
Other Income	525 000	120 000	120 000	0
Revenue	1 240 000	1 330 000	120 000	640 000
Cost of Goods Sold	0	0	0	0
Salary Costs	392 000	633 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	536 000	749 000	91 000	57 000
Operating Profit	704 000	581 000	29 000	583 000
Financial Income	0	269 000	0	0
Financial Costs	27 000	68 000	58 000	64 000
Financial Balance	−27 000	201 000	−58 000	−64 000
Dividends	0	1 096 000	0	0
Net Income	528 000	667 000	−30 000	405 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	2 875 000	2 875 000	2 875 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	2 875 000	2 875 000	2 875 000
Total Fiancial Fixed Assets	155 000	155 000	299 000	185 000
Total Fixed Assets	155 000	3 030 000	3 174 000	3 060 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	99 000	116 000	15 000	17 000
Total Current Assets	733 000	346 000	225 000	168 000
Total Assets	888 000	3 376 000	3 399 000	3 228 000
Total Equity	628 000	100 000	529 000	559 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	92 000	1 396 000	1 639 000	1 158 000
Creditors	0	0	1 000	8 000
Unpaid Taxes	74 000	96 000	0	38 000
Dividends	0	1 096 000	0	0
Other Current Debt	37 000	573 000	1 230 000	1 350 000
Total Current Debt	167 000	1 879 000	1 231 000	1 511 000
Total Equity and Debt	888 000	3 376 000	3 399 000	3 228 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,08 %	667 %	−5,67 %	72,45 %
Debt-to-Equity Ratio	0,15	13,96	3,1	2,07
Operating Profit Margin	56,77 %	43,68 %	24,17 %	91,09 %
Current Ratio	4,39	0,18	0,18	0,11
Quick Ratio	4,39	0,18	0,18	0,11
Equity Ratio	0,71	0,03	0,16	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %