FRANK'S MASKIN AS

8373 BALLSTAD

Finances

Return on Equity

12,58 %

Current Ratio

3,8

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 025 000	5 294 000	6 478 000	4 575 000
Net Income	766 000	722 000	1 176 000	746 000
Total Assets	8 138 000	7 416 000	6 918 000	5 532 000
Total Equity	6 090 000	5 325 000	4 603 000	3 427 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 025 000	5 294 000	6 478 000	4 575 000
Expenditure	4 020 000	4 326 000	4 928 000	3 583 000
Operating Profit	1 005 000	968 000	1 550 000	991 000
Financial Income	30 000	1 000	11 000	15 000
Financial Costs	53 000	43 000	48 000	48 000
Financial Balance	−23 000	−42 000	−37 000	−33 000
Earnings Before Tax	982 000	925 000	1 513 000	958 000
Tax	216 000	204 000	337 000	212 000
Net Income	766 000	722 000	1 176 000	746 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 244 000	3 461 000	3 161 000	3 417 000
Total Current Assets	3 894 000	3 955 000	3 756 000	2 115 000
Total Assets	8 138 000	7 416 000	6 918 000	5 532 000
Total Retained Equity	5 703 000	4 937 000	4 216 000	3 040 000
Total Equity	6 090 000	5 325 000	4 603 000	3 427 000
Total Long-Term Debt	1 024 000	1 086 000	1 176 000	1 262 000
Total Current Debt	1 024 000	1 005 000	1 139 000	843 000
Total Equity and Debt	8 138 000	7 416 000	6 918 000	5 532 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 124 000	5 168 000	6 478 000	4 575 000
Other Income	−99 000	126 000	0	0
Revenue	5 025 000	5 294 000	6 478 000	4 575 000
Cost of Goods Sold	1 163 000	1 701 000	2 349 000	1 251 000
Salary Costs	1 188 000	1 163 000	1 104 000	1 005 000
Depreciation	387 000	443 000	437 000	366 000
Impairment	0	0	0	0
Expenditure	4 020 000	4 326 000	4 928 000	3 583 000
Operating Profit	1 005 000	968 000	1 550 000	991 000
Financial Income	30 000	1 000	11 000	15 000
Financial Costs	53 000	43 000	48 000	48 000
Financial Balance	−23 000	−42 000	−37 000	−33 000
Dividends	0	0	0	0
Net Income	766 000	722 000	1 176 000	746 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 692 000	1 660 000	1 621 000	1 621 000
Machinery and Plant Facilities	1 537 000	1 050 000	1 010 000	1 119 000
Fixtures	0	306 000	531 000	677 000
Total Tangible Assets	3 229 000	3 016 000	3 161 000	3 417 000
Total Fiancial Fixed Assets	1 015 000	445 000	0	0
Total Fixed Assets	4 244 000	3 461 000	3 161 000	3 417 000
Stock	0	0	0	0
Total Investments	0	0	100 000	100 000
Cash, Bank	3 485 000	2 903 000	3 025 000	1 227 000
Total Current Assets	3 894 000	3 955 000	3 756 000	2 115 000
Total Assets	8 138 000	7 416 000	6 918 000	5 532 000
Total Equity	6 090 000	5 325 000	4 603 000	3 427 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 024 000	1 086 000	1 176 000	1 262 000
Creditors	182 000	104 000	155 000	113 000
Unpaid Taxes	65 000	185 000	178 000	143 000
Dividends	0	0	0	0
Other Current Debt	558 000	483 000	442 000	358 000
Total Current Debt	1 024 000	1 005 000	1 139 000	843 000
Total Equity and Debt	8 138 000	7 416 000	6 918 000	5 532 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,58 %	13,56 %	25,55 %	21,77 %
Debt-to-Equity Ratio	0,17	0,2	0,26	0,37
Operating Profit Margin	20 %	18,28 %	23,93 %	21,66 %
Current Ratio	3,8	3,94	3,3	2,51
Quick Ratio	3,8	3,94	3,3	2,51
Equity Ratio	0,75	0,72	0,67	0,62
Gross Profit Margin	76,86 %	67,87 %	63,74 %	72,66 %