FRANK REVISJON v/Frank Håland

5015 BERGEN

Finances

Share Ownership

Return on Equity

158,16 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 120 000	2 627 000	2 680 000	2 188 000
Net Income	2 094 000	1 798 000	1 810 000	1 447 000
Total Assets	1 573 000	1 595 000	1 586 000	203 000
Total Equity	1 324 000	1 315 000	1 418 000	28 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 120 000	2 627 000	2 680 000	2 188 000
Expenditure	1 026 000	829 000	870 000	742 000
Operating Profit	2 094 000	1 798 000	1 810 000	1 447 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	2 094 000	1 798 000	1 810 000	1 447 000
Tax	0	0	0	0
Net Income	2 094 000	1 798 000	1 810 000	1 447 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	826 000	1 020 000	1 214 000	31 000
Total Current Assets	747 000	575 000	372 000	172 000
Total Assets	1 573 000	1 595 000	1 586 000	203 000
Total Retained Equity	1 324 000	1 315 000	1 418 000	28 000
Total Equity	1 324 000	1 315 000	1 418 000	28 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	249 000	280 000	169 000	175 000
Total Equity and Debt	1 573 000	1 595 000	1 586 000	203 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 120 000	2 627 000	2 400 000	2 188 000
Other Income	0	0	280 000	0
Revenue	3 120 000	2 627 000	2 680 000	2 188 000
Cost of Goods Sold	134 000	112 000	66 000	128 000
Salary Costs	0	0	0	0
Depreciation	194 000	194 000	150 000	6 000
Impairment	0	0	0	0
Expenditure	1 026 000	829 000	870 000	742 000
Operating Profit	2 094 000	1 798 000	1 810 000	1 447 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	2 094 000	1 798 000	1 810 000	1 447 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	826 000	1 020 000	1 214 000	4 000
Total Tangible Assets	826 000	1 020 000	1 214 000	4 000
Total Fiancial Fixed Assets	0	0	0	27 000
Total Fixed Assets	826 000	1 020 000	1 214 000	31 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	747 000	575 000	372 000	172 000
Total Assets	1 573 000	1 595 000	1 586 000	203 000
Total Equity	1 324 000	1 315 000	1 418 000	28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	30 000	87 000	42 000	46 000
Unpaid Taxes	217 000	190 000	124 000	121 000
Dividends	0	0	0	0
Other Current Debt	3 000	3 000	3 000	8 000
Total Current Debt	249 000	280 000	169 000	175 000
Total Equity and Debt	1 573 000	1 595 000	1 586 000	203 000

Financial indicators	2022	2021	2020	2019
Return on Equity	158,16 %	136,73 %	127,64 %	5 167,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	67,12 %	68,44 %	67,54 %	66,13 %
Current Ratio	3	2,05	2,2	0,98
Quick Ratio	3	2,05	2,2	0,98
Equity Ratio	0,84	0,82	0,89	0,14
Gross Profit Margin	95,71 %	95,74 %	97,54 %	94,15 %