NAPRAPAT FRØYDIS AKSELINE SOLVANG AS

9408 HARSTAD

Finances

Share Ownership

Return on Equity

24,14 %

Current Ratio

1,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	727 000	549 000	150 000	511 000
Net Income	21 000	1 000	−38 000	48 000
Total Assets	257 000	180 000	141 000	154 000
Total Equity	87 000	66 000	65 000	103 000

Income (NOK)	2022	2021	2020	2019
Revenue	727 000	549 000	150 000	511 000
Expenditure	702 000	546 000	191 000	457 000
Operating Profit	25 000	3 000	−41 000	54 000
Financial Income	0	0	0	0
Financial Costs	3 000	2 000	2 000	1 000
Financial Balance	−3 000	−2 000	−2 000	−1 000
Earnings Before Tax	21 000	1 000	−43 000	53 000
Tax	0	0	−4 000	4 000
Net Income	21 000	1 000	−38 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	257 000	180 000	141 000	154 000
Total Assets	257 000	180 000	141 000	154 000
Total Retained Equity	57 000	36 000	35 000	73 000
Total Equity	87 000	66 000	65 000	103 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	169 000	114 000	76 000	51 000
Total Equity and Debt	257 000	180 000	141 000	154 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	727 000	549 000	150 000	511 000
Other Income	0	0	0	0
Revenue	727 000	549 000	150 000	511 000
Cost of Goods Sold	0	0	0	0
Salary Costs	622 000	487 000	153 000	368 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	702 000	546 000	191 000	457 000
Operating Profit	25 000	3 000	−41 000	54 000
Financial Income	0	0	0	0
Financial Costs	3 000	2 000	2 000	1 000
Financial Balance	−3 000	−2 000	−2 000	−1 000
Dividends	0	0	0	0
Net Income	21 000	1 000	−38 000	48 000

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	0	0	0	0
Cash, Bank	212 000	153 000	137 000	154 000
Total Current Assets	257 000	180 000	141 000	154 000
Total Assets	257 000	180 000	141 000	154 000
Total Equity	87 000	66 000	65 000	103 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	8 000	5 000	0
Unpaid Taxes	33 000	38 000	51 000	0
Dividends	0	0	0	0
Other Current Debt	128 000	68 000	20 000	46 000
Total Current Debt	169 000	114 000	76 000	51 000
Total Equity and Debt	257 000	180 000	141 000	154 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,14 %	1,52 %	−58,46 %	46,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,44 %	0,55 %	−27,33 %	10,57 %
Current Ratio	1,52	1,58	1,86	3,02
Quick Ratio	1,52	1,58	1,86	3,02
Equity Ratio	0,34	0,37	0,46	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %