FRISTED ARKITEKTER AS

1392 VETTRE

Finances

Share Ownership

Return on Equity

37,85 %

Current Ratio

1,36

Debt-to-Equity Ratio

1,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 466 000	9 498 000	7 613 000	6 495 000
Net Income	204 000	103 000	728 000	575 000
Total Assets	3 381 000	3 817 000	4 096 000	3 985 000
Total Equity	539 000	335 000	232 000	1 004 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 466 000	9 498 000	7 613 000	6 495 000
Expenditure	11 190 000	9 291 000	6 657 000	5 763 000
Operating Profit	277 000	207 000	956 000	733 000
Financial Income	7 000	3 000	24 000	11 000
Financial Costs	17 000	22 000	18 000	28 000
Financial Balance	−10 000	−19 000	6 000	−17 000
Earnings Before Tax	267 000	188 000	962 000	717 000
Tax	63 000	85 000	234 000	142 000
Net Income	204 000	103 000	728 000	575 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	418 000	329 000	385 000	674 000
Total Current Assets	2 963 000	3 488 000	3 711 000	3 311 000
Total Assets	3 381 000	3 817 000	4 096 000	3 985 000
Total Retained Equity	509 000	305 000	202 000	974 000
Total Equity	539 000	335 000	232 000	1 004 000
Total Long-Term Debt	659 000	1 072 000	682 000	788 000
Total Current Debt	2 183 000	2 410 000	3 182 000	2 192 000
Total Equity and Debt	3 381 000	3 817 000	4 096 000	3 985 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 465 000	9 497 000	7 475 000	6 417 000
Other Income	1 000	1 000	138 000	78 000
Revenue	11 466 000	9 498 000	7 613 000	6 495 000
Cost of Goods Sold	174 000	179 000	319 000	302 000
Salary Costs	8 325 000	7 039 000	4 198 000	3 785 000
Depreciation	239 000	368 000	331 000	376 000
Impairment	0	0	0	0
Expenditure	11 190 000	9 291 000	6 657 000	5 763 000
Operating Profit	277 000	207 000	956 000	733 000
Financial Income	7 000	3 000	24 000	11 000
Financial Costs	17 000	22 000	18 000	28 000
Financial Balance	−10 000	−19 000	6 000	−17 000
Dividends	0	0	1 500 000	500 000
Net Income	204 000	103 000	728 000	575 000

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	418 000	329 000	385 000	635 000
Total Tangible Assets	418 000	329 000	385 000	635 000
Total Fiancial Fixed Assets	0	0	0	39 000
Total Fixed Assets	418 000	329 000	385 000	674 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 474 000	1 734 000	1 704 000	1 167 000
Total Current Assets	2 963 000	3 488 000	3 711 000	3 311 000
Total Assets	3 381 000	3 817 000	4 096 000	3 985 000
Total Equity	539 000	335 000	232 000	1 004 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	659 000	1 072 000	682 000	788 000
Creditors	161 000	300 000	261 000	348 000
Unpaid Taxes	821 000	715 000	584 000	681 000
Dividends	0	0	1 500 000	500 000
Other Current Debt	1 139 000	1 311 000	602 000	521 000
Total Current Debt	2 183 000	2 410 000	3 182 000	2 192 000
Total Equity and Debt	3 381 000	3 817 000	4 096 000	3 985 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,85 %	30,75 %	313,79 %	57,27 %
Debt-to-Equity Ratio	1,22	3,2	2,94	0,78
Operating Profit Margin	2,42 %	2,18 %	12,56 %	11,29 %
Current Ratio	1,36	1,45	1,17	1,51
Quick Ratio	1,36	1,45	1,17	1,51
Equity Ratio	0,16	0,09	0,06	0,25
Gross Profit Margin	98,48 %	98,12 %	95,81 %	95,35 %