company

FRANK GRØNVOLD AS

0976 OSLO

Finances

Share Ownership

Return on Equity

−10,13 %

Current Ratio

1,2

Debt-to-Equity Ratio

0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 055 000	3 143 000	5 185 000	6 298 000
Net Income	−16 000	16 000	119 000	39 000
Total Assets	690 000	594 000	953 000	1 327 000
Total Equity	158 000	174 000	158 000	309 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 055 000	3 143 000	5 185 000	6 298 000
Expenditure	3 077 000	3 122 000	5 032 000	6 248 000
Operating Profit	−22 000	21 000	153 000	49 000
Financial Income	2 000	0	0	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	2 000
Earnings Before Tax	−21 000	21 000	153 000	50 000
Tax	−4 000	5 000	34 000	11 000
Net Income	−16 000	16 000	119 000	39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 000	70 000	98 000	96 000
Total Current Assets	637 000	524 000	855 000	1 231 000
Total Assets	690 000	594 000	953 000	1 327 000
Total Retained Equity	118 000	134 000	118 000	99 000
Total Equity	158 000	174 000	158 000	309 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	532 000	419 000	795 000	1 018 000
Total Equity and Debt	690 000	594 000	953 000	1 327 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 055 000	3 128 000	5 175 000	6 298 000
Other Income	0	15 000	10 000	0
Revenue	3 055 000	3 143 000	5 185 000	6 298 000
Cost of Goods Sold	935 000	912 000	1 752 000	2 335 000
Salary Costs	1 767 000	1 799 000	2 687 000	3 350 000
Depreciation	22 000	26 000	32 000	26 000
Impairment	0	0	0	0
Expenditure	3 077 000	3 122 000	5 032 000	6 248 000
Operating Profit	−22 000	21 000	153 000	49 000
Financial Income	2 000	0	0	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	2 000
Dividends	0	0	100 000	0
Net Income	−16 000	16 000	119 000	39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	4 000	6 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	67 000	64 000
Fixtures	19 000	41 000	0	0
Total Tangible Assets	19 000	41 000	67 000	64 000
Total Fiancial Fixed Assets	25 000	25 000	25 000	25 000
Total Fixed Assets	53 000	70 000	98 000	96 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	476 000	384 000	656 000	257 000
Total Current Assets	637 000	524 000	855 000	1 231 000
Total Assets	690 000	594 000	953 000	1 327 000
Total Equity	158 000	174 000	158 000	309 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	120 000	64 000	72 000	298 000
Unpaid Taxes	224 000	162 000	297 000	355 000
Dividends	0	0	100 000	0
Other Current Debt	188 000	189 000	294 000	355 000
Total Current Debt	532 000	419 000	795 000	1 018 000
Total Equity and Debt	690 000	594 000	953 000	1 327 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,13 %	9,2 %	75,32 %	12,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,72 %	0,67 %	2,95 %	0,78 %
Current Ratio	1,2	1,25	1,08	1,21
Quick Ratio	1,2	1,25	1,08	1,21
Equity Ratio	0,23	0,29	0,17	0,23
Gross Profit Margin	69,39 %	70,98 %	66,21 %	62,92 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English