FRAX AS

0260 OSLO

Finances

Return on Equity

−3,9 %

Current Ratio

1 978

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−2 799 000	2 392 000	501 000	16 842 000
Total Assets	71 860 000	74 673 000	87 266 000	87 367 000
Total Equity	71 859 000	74 658 000	87 265 000	86 764 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	1 970 000	1 902 000	1 844 000	2 421 000
Operating Profit	−1 970 000	−1 902 000	−1 844 000	−2 421 000
Financial Income	2 513 000	5 457 000	2 983 000	19 175 000
Financial Costs	3 342 000	1 163 000	670 000	−48 000
Financial Balance	−829 000	4 294 000	2 313 000	19 223 000
Earnings Before Tax	−2 799 000	2 392 000	469 000	16 802 000
Tax	0	0	−32 000	−40 000
Net Income	−2 799 000	2 392 000	501 000	16 842 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	69 882 000	73 294 000	84 553 000	78 163 000
Total Current Assets	1 978 000	1 379 000	2 713 000	9 204 000
Total Assets	71 860 000	74 673 000	87 266 000	87 367 000
Total Retained Equity	63 971 000	66 770 000	79 378 000	78 877 000
Total Equity	71 859 000	74 658 000	87 265 000	86 764 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	15 000	1 000	602 000
Total Equity and Debt	71 860 000	74 673 000	87 266 000	87 367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	1 970 000	1 902 000	1 844 000	2 421 000
Operating Profit	−1 970 000	−1 902 000	−1 844 000	−2 421 000
Financial Income	2 513 000	5 457 000	2 983 000	19 175 000
Financial Costs	3 342 000	1 163 000	670 000	−48 000
Financial Balance	−829 000	4 294 000	2 313 000	19 223 000
Dividends	0	15 000 000	0	0
Net Income	−2 799 000	2 392 000	501 000	16 842 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	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	69 882 000	73 294 000	84 553 000	78 163 000
Total Fixed Assets	69 882 000	73 294 000	84 553 000	78 163 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 958 000	1 379 000	2 681 000	9 148 000
Total Current Assets	1 978 000	1 379 000	2 713 000	9 204 000
Total Assets	71 860 000	74 673 000	87 266 000	87 367 000
Total Equity	71 859 000	74 658 000	87 265 000	86 764 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	15 000	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	15 000 000	0	0
Other Current Debt	0	0	0	602 000
Total Current Debt	1 000	15 000	1 000	602 000
Total Equity and Debt	71 860 000	74 673 000	87 266 000	87 367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,9 %	3,2 %	0,57 %	19,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1 978	91,93	2 713	15,29
Quick Ratio	1 978	91,93	2 713	15,29
Equity Ratio	1	1	1	0,99
Gross Profit Margin	-	-	-	-