FRYDENLUNDGT 9 AS

8517 NARVIK

Finances

Share Ownership

Return on Equity

12,34 %

Current Ratio

0,34

Debt-to-Equity Ratio

4,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 645 000	1 802 000	1 491 000	1 460 000
Net Income	277 000	425 000	170 000	176 000
Total Assets	12 446 000	13 073 000	13 153 000	13 439 000
Total Equity	2 245 000	2 369 000	2 481 000	2 530 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 645 000	1 802 000	1 491 000	1 460 000
Expenditure	946 000	912 000	909 000	892 000
Operating Profit	699 000	890 000	582 000	568 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	347 000	346 000	365 000	343 000
Financial Balance	−344 000	−345 000	−364 000	−342 000
Earnings Before Tax	355 000	545 000	218 000	226 000
Tax	78 000	120 000	48 000	50 000
Net Income	277 000	425 000	170 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 261 000	12 641 000	13 013 000	13 399 000
Total Current Assets	185 000	432 000	141 000	40 000
Total Assets	12 446 000	13 073 000	13 153 000	13 439 000
Total Retained Equity	0	0	0	0
Total Equity	2 245 000	2 369 000	2 481 000	2 530 000
Total Long-Term Debt	9 649 000	9 913 000	10 280 000	10 506 000
Total Current Debt	552 000	791 000	392 000	402 000
Total Equity and Debt	12 446 000	13 073 000	13 153 000	13 439 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 645 000	1 802 000	1 491 000	1 460 000
Other Income	0	0	0	0
Revenue	1 645 000	1 802 000	1 491 000	1 460 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	446 000	444 000	442 000	441 000
Impairment	0	0	0	0
Expenditure	946 000	912 000	909 000	892 000
Operating Profit	699 000	890 000	582 000	568 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	347 000	346 000	365 000	343 000
Financial Balance	−344 000	−345 000	−364 000	−342 000
Dividends	0	0	0	0
Net Income	277 000	425 000	170 000	176 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	203 000	169 000	137 000	123 000
Real Eastate	12 058 000	12 473 000	12 876 000	13 276 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 058 000	12 473 000	12 876 000	13 276 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 261 000	12 641 000	13 013 000	13 399 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	166 000	119 000	2 000	30 000
Total Current Assets	185 000	432 000	141 000	40 000
Total Assets	12 446 000	13 073 000	13 153 000	13 439 000
Total Equity	2 245 000	2 369 000	2 481 000	2 530 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 649 000	9 913 000	10 280 000	10 506 000
Creditors	14 000	15 000	13 000	23 000
Unpaid Taxes	24 000	84 000	65 000	38 000
Dividends	0	0	0	0
Other Current Debt	514 000	692 000	314 000	341 000
Total Current Debt	552 000	791 000	392 000	402 000
Total Equity and Debt	12 446 000	13 073 000	13 153 000	13 439 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,34 %	17,94 %	6,85 %	6,96 %
Debt-to-Equity Ratio	4,3	4,18	4,14	4,15
Operating Profit Margin	42,49 %	49,39 %	39,03 %	38,9 %
Current Ratio	0,34	0,55	0,36	0,1
Quick Ratio	0,34	0,55	0,36	0,1
Equity Ratio	0,18	0,18	0,19	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %