FRIKAR-AKADEMIET AS

2910 AURDAL

Finances

Share Ownership

Return on Equity

22,54 %

Current Ratio

0,86

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 160 000	1 386 000	960 000	1 733 000
Net Income	509 000	110 000	−270 000	−98 000
Total Assets	4 394 000	2 326 000	2 739 000	2 778 000
Total Equity	2 258 000	1 749 000	1 689 000	1 959 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 160 000	1 386 000	960 000	1 733 000
Expenditure	1 488 000	1 224 000	1 299 000	1 868 000
Operating Profit	672 000	162 000	−339 000	−134 000
Financial Income	2 000	2 000	3 000	2 000
Financial Costs	21 000	24 000	10 000	12 000
Financial Balance	−19 000	−22 000	−7 000	−10 000
Earnings Before Tax	653 000	141 000	−346 000	−144 000
Tax	144 000	31 000	−76 000	−46 000
Net Income	509 000	110 000	−270 000	−98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 756 000	2 031 000	2 372 000	2 605 000
Total Current Assets	1 638 000	296 000	368 000	173 000
Total Assets	4 394 000	2 326 000	2 739 000	2 778 000
Total Retained Equity	2 023 000	1 514 000	1 454 000	1 724 000
Total Equity	2 258 000	1 749 000	1 689 000	1 959 000
Total Long-Term Debt	227 000	311 000	388 000	444 000
Total Current Debt	1 909 000	267 000	662 000	375 000
Total Equity and Debt	4 394 000	2 326 000	2 739 000	2 778 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	702 000	463 000	226 000	602 000
Other Income	1 458 000	923 000	734 000	1 131 000
Revenue	2 160 000	1 386 000	960 000	1 733 000
Cost of Goods Sold	145 000	76 000	48 000	114 000
Salary Costs	6 000	−3 000	52 000	372 000
Depreciation	600 000	562 000	522 000	447 000
Impairment	0	0	0	0
Expenditure	1 488 000	1 224 000	1 299 000	1 868 000
Operating Profit	672 000	162 000	−339 000	−134 000
Financial Income	2 000	2 000	3 000	2 000
Financial Costs	21 000	24 000	10 000	12 000
Financial Balance	−19 000	−22 000	−7 000	−10 000
Dividends	0	50 000	0	0
Net Income	509 000	110 000	−270 000	−98 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	56 000	68 000	87 000	11 000
Real Eastate	2 605 000	1 699 000	1 792 000	1 879 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	95 000	264 000	492 000	715 000
Total Tangible Assets	2 700 000	1 963 000	2 284 000	2 594 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 756 000	2 031 000	2 372 000	2 605 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 067 000	210 000	195 000	50 000
Total Current Assets	1 638 000	296 000	368 000	173 000
Total Assets	4 394 000	2 326 000	2 739 000	2 778 000
Total Equity	2 258 000	1 749 000	1 689 000	1 959 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	227 000	311 000	388 000	444 000
Creditors	102 000	31 000	274 000	234 000
Unpaid Taxes	0	0	2 000	4 000
Dividends	0	50 000	0	0
Other Current Debt	1 675 000	175 000	384 000	136 000
Total Current Debt	1 909 000	267 000	662 000	375 000
Total Equity and Debt	4 394 000	2 326 000	2 739 000	2 778 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,54 %	6,29 %	−15,99 %	−5 %
Debt-to-Equity Ratio	0,1	0,18	0,23	0,23
Operating Profit Margin	31,11 %	11,69 %	−35,31 %	−7,73 %
Current Ratio	0,86	1,11	0,56	0,46
Quick Ratio	0,86	1,11	0,56	0,46
Equity Ratio	0,51	0,75	0,62	0,71
Gross Profit Margin	93,29 %	94,52 %	95 %	93,42 %