FREM BYGG AS

0352 OSLO

Finances

Share Ownership

Return on Equity

1 813,33 %

Current Ratio

7,85

Debt-to-Equity Ratio

1 166,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 835 000	1 800 000	1 800 000	1 800 000
Net Income	544 000	854 000	702 000	734 000
Total Assets	36 073 000	28 074 000	26 257 000	24 653 000
Total Equity	30 000	30 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 835 000	1 800 000	1 800 000	1 800 000
Expenditure	184 000	139 000	220 000	103 000
Operating Profit	1 652 000	1 661 000	1 580 000	1 697 000
Financial Income	1 000	0	0	0
Financial Costs	956 000	567 000	680 000	756 000
Financial Balance	−955 000	−567 000	−680 000	−756 000
Earnings Before Tax	697 000	1 094 000	900 000	941 000
Tax	153 000	241 000	198 000	207 000
Net Income	544 000	854 000	702 000	734 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 890 000	16 307 000	16 307 000	16 307 000
Total Current Assets	8 183 000	11 767 000	9 950 000	8 346 000
Total Assets	36 073 000	28 074 000	26 257 000	24 653 000
Total Retained Equity	0	0	0	0
Total Equity	30 000	30 000	30 000	30 000
Total Long-Term Debt	35 000 000	23 000 000	23 000 000	23 000 000
Total Current Debt	1 043 000	5 044 000	3 227 000	1 623 000
Total Equity and Debt	36 073 000	28 074 000	26 257 000	24 653 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 835 000	1 800 000	1 800 000	1 800 000
Revenue	1 835 000	1 800 000	1 800 000	1 800 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	184 000	139 000	220 000	103 000
Operating Profit	1 652 000	1 661 000	1 580 000	1 697 000
Financial Income	1 000	0	0	0
Financial Costs	956 000	567 000	680 000	756 000
Financial Balance	−955 000	−567 000	−680 000	−756 000
Dividends	0	0	0	0
Net Income	544 000	854 000	702 000	734 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 890 000	16 307 000	16 307 000	16 307 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	27 890 000	16 307 000	16 307 000	16 307 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 890 000	16 307 000	16 307 000	16 307 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 000	18 000	3 000	201 000
Total Current Assets	8 183 000	11 767 000	9 950 000	8 346 000
Total Assets	36 073 000	28 074 000	26 257 000	24 653 000
Total Equity	30 000	30 000	30 000	30 000
Short-Term Group Debt	702 000	4 739 000	2 915 000	1 253 000
Total Long-Term Debt	35 000 000	23 000 000	23 000 000	23 000 000
Creditors	21 000	12 000	17 000	10 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	320 000	293 000	295 000	361 000
Total Current Debt	1 043 000	5 044 000	3 227 000	1 623 000
Total Equity and Debt	36 073 000	28 074 000	26 257 000	24 653 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 813,33 %	2 846,67 %	2 340 %	2 446,67 %
Debt-to-Equity Ratio	1 166,67	766,67	766,67	766,67
Operating Profit Margin	90,03 %	92,28 %	87,78 %	94,28 %
Current Ratio	7,85	2,33	3,08	5,14
Quick Ratio	7,85	2,33	3,08	5,14
Equity Ratio	0	0	0	0
Gross Profit Margin	100 %	100 %	100 %	100 %