FRYDEN CONSULTING AS

1777 HALDEN

Finances

Return on Equity

21,37 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	886 000	1 130 000	1 483 000	1 615 000
Net Income	653 000	851 000	1 032 000	−2 301 000
Total Assets	3 287 000	3 178 000	2 981 000	1 991 000
Total Equity	3 055 000	2 402 000	2 051 000	1 570 000

Income (NOK)	2022	2021	2020	2019
Revenue	886 000	1 130 000	1 483 000	1 615 000
Expenditure	49 000	39 000	44 000	75 000
Operating Profit	837 000	1 091 000	1 439 000	1 540 000
Financial Income	0	0	0	0
Financial Costs	0	0	116 000	3 772 000
Financial Balance	0	0	−116 000	−3 772 000
Earnings Before Tax	837 000	1 091 000	1 323 000	−2 232 000
Tax	184 000	240 000	291 000	70 000
Net Income	653 000	851 000	1 032 000	−2 301 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 027 000	2 088 000	2 058 000	1 764 000
Total Current Assets	259 000	1 090 000	923 000	226 000
Total Assets	3 287 000	3 178 000	2 981 000	1 991 000
Total Retained Equity	3 025 000	2 372 000	2 021 000	1 540 000
Total Equity	3 055 000	2 402 000	2 051 000	1 570 000
Total Long-Term Debt	0	0	0	313 000
Total Current Debt	232 000	776 000	929 000	108 000
Total Equity and Debt	3 287 000	3 178 000	2 981 000	1 991 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	886 000	1 130 000	1 483 000	1 615 000
Other Income	0	0	0	0
Revenue	886 000	1 130 000	1 483 000	1 615 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	49 000	39 000	44 000	75 000
Operating Profit	837 000	1 091 000	1 439 000	1 540 000
Financial Income	0	0	0	0
Financial Costs	0	0	116 000	3 772 000
Financial Balance	0	0	−116 000	−3 772 000
Dividends	0	500 000	550 000	0
Net Income	653 000	851 000	1 032 000	−2 301 000

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	3 027 000	2 088 000	2 058 000	1 764 000
Total Fixed Assets	3 027 000	2 088 000	2 058 000	1 764 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	253 000	1 090 000	920 000	226 000
Total Current Assets	259 000	1 090 000	923 000	226 000
Total Assets	3 287 000	3 178 000	2 981 000	1 991 000
Total Equity	3 055 000	2 402 000	2 051 000	1 570 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	313 000
Creditors	0	0	10 000	0
Unpaid Taxes	47 000	40 000	78 000	38 000
Dividends	0	500 000	550 000	0
Other Current Debt	0	496 000	0	0
Total Current Debt	232 000	776 000	929 000	108 000
Total Equity and Debt	3 287 000	3 178 000	2 981 000	1 991 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,37 %	35,43 %	50,32 %	−146,56 %
Debt-to-Equity Ratio	0	0	0	0,2
Operating Profit Margin	94,47 %	96,55 %	97,03 %	95,36 %
Current Ratio	1,12	1,4	0,99	2,09
Quick Ratio	1,12	1,4	0,99	2,09
Equity Ratio	0,93	0,76	0,69	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %