FRIGAARD EIENDOM KRAMBUA AS

0661 OSLO

Finances

Share Ownership

Return on Equity

20,71 %

Current Ratio

0,55

Debt-to-Equity Ratio

4,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 572 000	12 255 000	11 226 000	11 595 000
Net Income	3 316 000	3 985 000	4 745 000	4 381 000
Total Assets	85 924 000	91 203 000	93 094 000	90 615 000
Total Equity	16 008 000	12 692 000	11 681 000	10 528 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 572 000	12 255 000	11 226 000	11 595 000
Expenditure	5 215 000	4 160 000	3 955 000	4 264 000
Operating Profit	7 356 000	8 095 000	7 272 000	7 331 000
Financial Income	354 000	378 000	97 000	68 000
Financial Costs	3 459 000	3 364 000	1 289 000	1 781 000
Financial Balance	−3 105 000	−2 986 000	−1 192 000	−1 713 000
Earnings Before Tax	4 251 000	5 109 000	6 080 000	5 617 000
Tax	935 000	1 124 000	1 335 000	1 236 000
Net Income	3 316 000	3 985 000	4 745 000	4 381 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	84 952 000	85 954 000	87 011 000	88 031 000
Total Current Assets	972 000	5 249 000	6 084 000	2 584 000
Total Assets	85 924 000	91 203 000	93 094 000	90 615 000
Total Retained Equity	15 408 000	12 092 000	11 081 000	9 928 000
Total Equity	16 008 000	12 692 000	11 681 000	10 528 000
Total Long-Term Debt	68 140 000	74 263 000	76 014 000	75 440 000
Total Current Debt	1 777 000	4 248 000	5 400 000	4 646 000
Total Equity and Debt	85 924 000	91 203 000	93 094 000	90 615 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 572 000	12 255 000	11 226 000	11 595 000
Revenue	12 572 000	12 255 000	11 226 000	11 595 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 057 000	1 057 000	1 057 000	1 045 000
Impairment	0	0	0	0
Expenditure	5 215 000	4 160 000	3 955 000	4 264 000
Operating Profit	7 356 000	8 095 000	7 272 000	7 331 000
Financial Income	354 000	378 000	97 000	68 000
Financial Costs	3 459 000	3 364 000	1 289 000	1 781 000
Financial Balance	−3 105 000	−2 986 000	−1 192 000	−1 713 000
Dividends	0	0	0	0
Net Income	3 316 000	3 985 000	4 745 000	4 381 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	84 883 000	85 932 000	86 982 000	88 031 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	69 000	22 000	29 000	0
Total Tangible Assets	84 952 000	85 954 000	87 011 000	88 031 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	84 952 000	85 954 000	87 011 000	88 031 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	4 011 000	5 122 000	1 729 000
Total Current Assets	972 000	5 249 000	6 084 000	2 584 000
Total Assets	85 924 000	91 203 000	93 094 000	90 615 000
Total Equity	16 008 000	12 692 000	11 681 000	10 528 000
Short-Term Group Debt	0	3 813 000	4 605 000	3 969 000
Total Long-Term Debt	68 140 000	74 263 000	76 014 000	75 440 000
Creditors	776 000	231 000	265 000	364 000
Unpaid Taxes	8 000	204 000	228 000	9 000
Dividends	0	0	0	0
Other Current Debt	311 000	0	301 000	304 000
Total Current Debt	1 777 000	4 248 000	5 400 000	4 646 000
Total Equity and Debt	85 924 000	91 203 000	93 094 000	90 615 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,71 %	31,4 %	40,62 %	41,61 %
Debt-to-Equity Ratio	4,26	5,85	6,51	7,17
Operating Profit Margin	58,51 %	66,05 %	64,78 %	63,23 %
Current Ratio	0,55	1,24	1,13	0,56
Quick Ratio	0,55	1,24	1,13	0,56
Equity Ratio	0,19	0,14	0,13	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %