FRODE NAUSTDAL AS

6773 NORDFJORDEID

Finances

Share Ownership

Return on Equity

−164,73 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	548 000	529 000	759 000	775 000
Net Income	−369 000	−224 000	44 000	292 000
Total Assets	575 000	945 000	1 192 000	919 000
Total Equity	224 000	593 000	817 000	772 000

Income (NOK)	2022	2021	2020	2019
Revenue	548 000	529 000	759 000	775 000
Expenditure	912 000	758 000	709 000	415 000
Operating Profit	−364 000	−229 000	50 000	360 000
Financial Income	0	1 000	1 000	0
Financial Costs	5 000	2 000	1 000	1 000
Financial Balance	−5 000	−1 000	0	−1 000
Earnings Before Tax	−369 000	−230 000	50 000	359 000
Tax	0	−6 000	6 000	67 000
Net Income	−369 000	−224 000	44 000	292 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	118 000	349 000	686 000	228 000
Total Current Assets	457 000	595 000	506 000	691 000
Total Assets	575 000	945 000	1 192 000	919 000
Total Retained Equity	−26 000	343 000	567 000	522 000
Total Equity	224 000	593 000	817 000	772 000
Total Long-Term Debt	0	0	6 000	0
Total Current Debt	351 000	352 000	369 000	147 000
Total Equity and Debt	575 000	945 000	1 192 000	919 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	489 000	491 000	654 000	775 000
Other Income	59 000	38 000	106 000	0
Revenue	548 000	529 000	759 000	775 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	71 000	100 000	170 000	50 000
Impairment	0	0	0	0
Expenditure	912 000	758 000	709 000	415 000
Operating Profit	−364 000	−229 000	50 000	360 000
Financial Income	0	1 000	1 000	0
Financial Costs	5 000	2 000	1 000	1 000
Financial Balance	−5 000	−1 000	0	−1 000
Dividends	0	0	0	0
Net Income	−369 000	−224 000	44 000	292 000

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	118 000	349 000	686 000	215 000
Fixtures	0	0	0	13 000
Total Tangible Assets	118 000	349 000	686 000	228 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	118 000	349 000	686 000	228 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	276 000	409 000	155 000	486 000
Total Current Assets	457 000	595 000	506 000	691 000
Total Assets	575 000	945 000	1 192 000	919 000
Total Equity	224 000	593 000	817 000	772 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	6 000	0
Creditors	346 000	352 000	303 000	75 000
Unpaid Taxes	5 000	0	0	4 000
Dividends	0	0	0	0
Other Current Debt	0	0	66 000	0
Total Current Debt	351 000	352 000	369 000	147 000
Total Equity and Debt	575 000	945 000	1 192 000	919 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−164,73 %	−37,77 %	5,39 %	37,82 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	−66,42 %	−43,29 %	6,59 %	46,45 %
Current Ratio	1,3	1,69	1,37	4,7
Quick Ratio	1,3	1,69	1,37	4,7
Equity Ratio	0,39	0,63	0,69	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %