FRAKTAL AS

1366 LYSAKER

Finances

Return on Equity

9,59 %

Current Ratio

59,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	618 000	1 838 000	124 000	415 000
Net Income	666 000	1 511 000	159 000	215 000
Total Assets	7 063 000	6 827 000	4 875 000	4 719 000
Total Equity	6 946 000	6 279 000	4 768 000	4 609 000

Income (NOK)	2022	2021	2020	2019
Revenue	618 000	1 838 000	124 000	415 000
Expenditure	313 000	963 000	225 000	273 000
Operating Profit	306 000	876 000	−102 000	142 000
Financial Income	436 000	842 000	249 000	159 000
Financial Costs	1 000	0	0	1 000
Financial Balance	435 000	842 000	249 000	158 000
Earnings Before Tax	740 000	1 718 000	147 000	300 000
Tax	74 000	206 000	−12 000	84 000
Net Income	666 000	1 511 000	159 000	215 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	12 000	0
Total Current Assets	7 063 000	6 827 000	4 863 000	4 719 000
Total Assets	7 063 000	6 827 000	4 875 000	4 719 000
Total Retained Equity	6 553 000	5 887 000	4 375 000	4 217 000
Total Equity	6 946 000	6 279 000	4 768 000	4 609 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	118 000	547 000	107 000	109 000
Total Equity and Debt	7 063 000	6 827 000	4 875 000	4 719 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	618 000	1 838 000	124 000	415 000
Other Income	0	0	0	0
Revenue	618 000	1 838 000	124 000	415 000
Cost of Goods Sold	0	0	0	0
Salary Costs	283 000	894 000	211 000	264 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	313 000	963 000	225 000	273 000
Operating Profit	306 000	876 000	−102 000	142 000
Financial Income	436 000	842 000	249 000	159 000
Financial Costs	1 000	0	0	1 000
Financial Balance	435 000	842 000	249 000	158 000
Dividends	0	0	0	0
Net Income	666 000	1 511 000	159 000	215 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	12 000	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	12 000	0
Stock	0	0	0	0
Total Investments	1 279 000	1 468 000	1 692 000	1 574 000
Cash, Bank	5 785 000	5 176 000	3 016 000	3 139 000
Total Current Assets	7 063 000	6 827 000	4 863 000	4 719 000
Total Assets	7 063 000	6 827 000	4 875 000	4 719 000
Total Equity	6 946 000	6 279 000	4 768 000	4 609 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	−2 000	208 000	86 000	3 000
Dividends	0	0	0	0
Other Current Debt	46 000	133 000	21 000	22 000
Total Current Debt	118 000	547 000	107 000	109 000
Total Equity and Debt	7 063 000	6 827 000	4 875 000	4 719 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,59 %	24,06 %	3,33 %	4,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	49,51 %	47,66 %	−82,26 %	34,22 %
Current Ratio	59,86	12,48	45,45	43,29
Quick Ratio	59,86	12,48	45,45	43,29
Equity Ratio	0,98	0,92	0,98	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %