ABC HÅNDVERKEREN FRANKIEWICZ AS

1900 FETSUND

Finances

Share Ownership

Return on Equity

5,62 %

Current Ratio

1,08

Debt-to-Equity Ratio

1,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 715 000	2 611 000	2 036 000	2 144 000
Net Income	5 000	43 000	23 000	23 000
Total Assets	582 000	682 000	800 000	386 000
Total Equity	89 000	83 000	40 000	17 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 715 000	2 611 000	2 036 000	2 144 000
Expenditure	1 705 000	2 566 000	2 011 000	2 121 000
Operating Profit	10 000	46 000	26 000	23 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	3 000	0
Financial Balance	−2 000	−2 000	−3 000	0
Earnings Before Tax	8 000	43 000	23 000	23 000
Tax	3 000	0	0	0
Net Income	5 000	43 000	23 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	170 000	255 000	340 000	0
Total Current Assets	412 000	427 000	460 000	386 000
Total Assets	582 000	682 000	800 000	386 000
Total Retained Equity	51 000	45 000	2 000	−21 000
Total Equity	89 000	83 000	40 000	17 000
Total Long-Term Debt	112 000	164 000	315 000	0
Total Current Debt	381 000	434 000	445 000	369 000
Total Equity and Debt	582 000	682 000	800 000	386 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 715 000	2 611 000	2 020 000	2 144 000
Other Income	0	0	17 000	0
Revenue	1 715 000	2 611 000	2 036 000	2 144 000
Cost of Goods Sold	361 000	408 000	378 000	408 000
Salary Costs	1 013 000	1 777 000	1 203 000	1 434 000
Depreciation	85 000	85 000	85 000	0
Impairment	0	0	0	0
Expenditure	1 705 000	2 566 000	2 011 000	2 121 000
Operating Profit	10 000	46 000	26 000	23 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	3 000	0
Financial Balance	−2 000	−2 000	−3 000	0
Dividends	0	0	0	0
Net Income	5 000	43 000	23 000	23 000

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	170 000	255 000	340 000	0
Total Tangible Assets	170 000	255 000	340 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	170 000	255 000	340 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	321 000	305 000	460 000	323 000
Total Current Assets	412 000	427 000	460 000	386 000
Total Assets	582 000	682 000	800 000	386 000
Total Equity	89 000	83 000	40 000	17 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	112 000	164 000	315 000	0
Creditors	33 000	36 000	33 000	24 000
Unpaid Taxes	191 000	170 000	184 000	158 000
Dividends	0	0	0	0
Other Current Debt	154 000	228 000	228 000	187 000
Total Current Debt	381 000	434 000	445 000	369 000
Total Equity and Debt	582 000	682 000	800 000	386 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,62 %	51,81 %	57,5 %	135,29 %
Debt-to-Equity Ratio	1,26	1,98	7,88	0
Operating Profit Margin	0,58 %	1,76 %	1,28 %	1,07 %
Current Ratio	1,08	0,98	1,03	1,05
Quick Ratio	1,08	0,98	1,03	1,05
Equity Ratio	0,15	0,12	0,05	0,04
Gross Profit Margin	78,95 %	84,37 %	81,43 %	80,97 %