FRANKE ONSRUD EIENDOM AS

0884 OSLO

Finances

Share Ownership

Return on Equity

1,88 %

Current Ratio

11,5

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 175 000	1 150 000	1 138 000	1 125 000
Net Income	169 000	309 000	346 000	302 000
Total Assets	13 247 000	13 914 000	13 567 000	13 590 000
Total Equity	8 985 000	8 816 000	8 508 000	8 162 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 175 000	1 150 000	1 138 000	1 125 000
Expenditure	765 000	661 000	620 000	586 000
Operating Profit	410 000	489 000	519 000	538 000
Financial Income	2 000	0	0	1 000
Financial Costs	202 000	98 000	79 000	153 000
Financial Balance	−200 000	−98 000	−79 000	−152 000
Earnings Before Tax	209 000	391 000	440 000	386 000
Tax	40 000	82 000	94 000	83 000
Net Income	169 000	309 000	346 000	302 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 258 000	12 240 000	12 202 000	12 202 000
Total Current Assets	989 000	1 674 000	1 365 000	1 388 000
Total Assets	13 247 000	13 914 000	13 567 000	13 590 000
Total Retained Equity	2 608 000	2 439 000	2 130 000	1 785 000
Total Equity	8 985 000	8 816 000	8 508 000	8 162 000
Total Long-Term Debt	4 176 000	4 974 000	4 875 000	5 298 000
Total Current Debt	86 000	124 000	184 000	130 000
Total Equity and Debt	13 247 000	13 914 000	13 567 000	13 590 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 175 000	1 150 000	1 138 000	1 125 000
Revenue	1 175 000	1 150 000	1 138 000	1 125 000
Cost of Goods Sold	0	0	0	0
Salary Costs	208 000	208 000	207 000	208 000
Depreciation	13 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	765 000	661 000	620 000	586 000
Operating Profit	410 000	489 000	519 000	538 000
Financial Income	2 000	0	0	1 000
Financial Costs	202 000	98 000	79 000	153 000
Financial Balance	−200 000	−98 000	−79 000	−152 000
Dividends	0	0	0	0
Net Income	169 000	309 000	346 000	302 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 202 000	12 202 000	12 202 000	12 202 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	56 000	38 000	0	0
Total Tangible Assets	12 258 000	12 240 000	12 202 000	12 202 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 258 000	12 240 000	12 202 000	12 202 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	779 000	1 494 000	1 169 000	1 202 000
Total Current Assets	989 000	1 674 000	1 365 000	1 388 000
Total Assets	13 247 000	13 914 000	13 567 000	13 590 000
Total Equity	8 985 000	8 816 000	8 508 000	8 162 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 176 000	4 974 000	4 875 000	5 298 000
Creditors	2 000	6 000	9 000	11 000
Unpaid Taxes	19 000	15 000	15 000	15 000
Dividends	0	0	0	0
Other Current Debt	25 000	20 000	66 000	20 000
Total Current Debt	86 000	124 000	184 000	130 000
Total Equity and Debt	13 247 000	13 914 000	13 567 000	13 590 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,88 %	3,5 %	4,07 %	3,7 %
Debt-to-Equity Ratio	0,46	0,56	0,57	0,65
Operating Profit Margin	34,89 %	42,52 %	45,61 %	47,82 %
Current Ratio	11,5	13,5	7,42	10,68
Quick Ratio	11,5	13,5	7,42	10,68
Equity Ratio	0,68	0,63	0,63	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %