FRØNSDAL CONSULTING AS

5200 OS

Finances

Return on Equity

82,29 %

Current Ratio

1,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 321 000	2 191 000	2 051 000	1 959 000
Net Income	683 000	482 000	324 000	193 000
Total Assets	1 768 000	1 051 000	1 211 000	907 000
Total Equity	830 000	576 000	394 000	520 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 321 000	2 191 000	2 051 000	1 959 000
Expenditure	1 469 000	1 593 000	1 603 000	1 717 000
Operating Profit	851 000	599 000	448 000	242 000
Financial Income	37 000	26 000	7 000	13 000
Financial Costs	10 000	0	31 000	1 000
Financial Balance	27 000	26 000	−24 000	12 000
Earnings Before Tax	878 000	624 000	424 000	254 000
Tax	195 000	142 000	100 000	61 000
Net Income	683 000	482 000	324 000	193 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 768 000	1 051 000	1 211 000	907 000
Total Assets	1 768 000	1 051 000	1 211 000	907 000
Total Retained Equity	796 000	542 000	360 000	416 000
Total Equity	830 000	576 000	394 000	520 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	939 000	474 000	817 000	387 000
Total Equity and Debt	1 768 000	1 051 000	1 211 000	907 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 321 000	2 191 000	2 051 000	1 959 000
Other Income	0	0	0	0
Revenue	2 321 000	2 191 000	2 051 000	1 959 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 296 000	1 485 000	1 478 000	1 501 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 469 000	1 593 000	1 603 000	1 717 000
Operating Profit	851 000	599 000	448 000	242 000
Financial Income	37 000	26 000	7 000	13 000
Financial Costs	10 000	0	31 000	1 000
Financial Balance	27 000	26 000	−24 000	12 000
Dividends	430 000	300 000	380 000	0
Net Income	683 000	482 000	324 000	193 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	257 000	175 000	150 000	32 000
Cash, Bank	1 253 000	437 000	852 000	459 000
Total Current Assets	1 768 000	1 051 000	1 211 000	907 000
Total Assets	1 768 000	1 051 000	1 211 000	907 000
Total Equity	830 000	576 000	394 000	520 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	5 000	0	1 000
Unpaid Taxes	190 000	197 000	207 000	194 000
Dividends	430 000	300 000	380 000	0
Other Current Debt	119 000	130 000	130 000	130 000
Total Current Debt	939 000	474 000	817 000	387 000
Total Equity and Debt	1 768 000	1 051 000	1 211 000	907 000

Financial indicators	2022	2021	2020	2019
Return on Equity	82,29 %	83,68 %	82,23 %	37,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,67 %	27,34 %	21,84 %	12,35 %
Current Ratio	1,88	2,22	1,48	2,34
Quick Ratio	1,88	2,22	1,48	2,34
Equity Ratio	0,47	0,55	0,33	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %