FRATERNITAS EIENDOM AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

32,45 %

Current Ratio

1,16

Debt-to-Equity Ratio

6,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 234 000	1 153 000	1 133 000	918 000
Net Income	357 000	107 000	−82 000	−145 000
Total Assets	8 077 000	8 041 000	8 035 000	8 417 000
Total Equity	1 100 000	743 000	636 000	718 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 234 000	1 153 000	1 133 000	918 000
Expenditure	597 000	777 000	913 000	746 000
Operating Profit	637 000	376 000	220 000	172 000
Financial Income	0	0	0	0
Financial Costs	279 000	269 000	303 000	318 000
Financial Balance	−279 000	−269 000	−303 000	−318 000
Earnings Before Tax	357 000	107 000	−82 000	−145 000
Tax	0	0	0	0
Net Income	357 000	107 000	−82 000	−145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 886 000	7 886 000	7 886 000	7 886 000
Total Current Assets	191 000	155 000	149 000	531 000
Total Assets	8 077 000	8 041 000	8 035 000	8 417 000
Total Retained Equity	1 000 000	643 000	536 000	618 000
Total Equity	1 100 000	743 000	636 000	718 000
Total Long-Term Debt	6 811 000	7 147 000	7 264 000	7 296 000
Total Current Debt	165 000	151 000	136 000	403 000
Total Equity and Debt	8 077 000	8 041 000	8 035 000	8 417 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	957 000	918 000	1 108 000	903 000
Other Income	277 000	235 000	25 000	16 000
Revenue	1 234 000	1 153 000	1 133 000	918 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	20 000	52 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	597 000	777 000	913 000	746 000
Operating Profit	637 000	376 000	220 000	172 000
Financial Income	0	0	0	0
Financial Costs	279 000	269 000	303 000	318 000
Financial Balance	−279 000	−269 000	−303 000	−318 000
Dividends	0	0	0	0
Net Income	357 000	107 000	−82 000	−145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 886 000	7 886 000	7 886 000	7 886 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 886 000	7 886 000	7 886 000	7 886 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 886 000	7 886 000	7 886 000	7 886 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	191 000	150 000	137 000	521 000
Total Current Assets	191 000	155 000	149 000	531 000
Total Assets	8 077 000	8 041 000	8 035 000	8 417 000
Total Equity	1 100 000	743 000	636 000	718 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 811 000	7 147 000	7 264 000	7 296 000
Creditors	1 000	15 000	0	245 000
Unpaid Taxes	0	0	1 000	0
Dividends	0	0	0	0
Other Current Debt	164 000	136 000	135 000	158 000
Total Current Debt	165 000	151 000	136 000	403 000
Total Equity and Debt	8 077 000	8 041 000	8 035 000	8 417 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,45 %	14,4 %	−12,89 %	−20,19 %
Debt-to-Equity Ratio	6,19	9,62	11,42	10,16
Operating Profit Margin	51,62 %	32,61 %	19,42 %	18,74 %
Current Ratio	1,16	1,03	1,1	1,32
Quick Ratio	1,16	1,03	1,1	1,32
Equity Ratio	0,14	0,09	0,08	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %