FROGNERSETERVEIEN 27 EIENDOM AS

0252 OSLO

Finances

Share Ownership

Return on Equity

22,78 %

Current Ratio

0,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 540 000	2 450 000	2 401 000	2 460 000
Net Income	928 000	982 000	927 000	1 044 000
Total Assets	5 426 000	5 446 000	5 833 000	5 930 000
Total Equity	4 073 000	4 114 000	4 137 000	4 408 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 540 000	2 450 000	2 401 000	2 460 000
Expenditure	1 356 000	1 193 000	1 222 000	1 126 000
Operating Profit	1 184 000	1 257 000	1 178 000	1 334 000
Financial Income	8 000	1 000	10 000	12 000
Financial Costs	3 000	0	1 000	7 000
Financial Balance	5 000	1 000	9 000	5 000
Earnings Before Tax	1 190 000	1 259 000	1 188 000	1 339 000
Tax	262 000	277 000	261 000	295 000
Net Income	928 000	982 000	927 000	1 044 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 485 000	4 617 000	4 745 000	5 333 000
Total Current Assets	941 000	829 000	1 088 000	596 000
Total Assets	5 426 000	5 446 000	5 833 000	5 930 000
Total Retained Equity	0	0	0	0
Total Equity	4 073 000	4 114 000	4 137 000	4 408 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 353 000	1 332 000	1 696 000	1 521 000
Total Equity and Debt	5 426 000	5 446 000	5 833 000	5 930 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 540 000	2 450 000	2 401 000	2 460 000
Revenue	2 540 000	2 450 000	2 401 000	2 460 000
Cost of Goods Sold	3 000	4 000	0	0
Salary Costs	0	0	0	0
Depreciation	143 000	135 000	144 000	150 000
Impairment	0	0	0	0
Expenditure	1 356 000	1 193 000	1 222 000	1 126 000
Operating Profit	1 184 000	1 257 000	1 178 000	1 334 000
Financial Income	8 000	1 000	10 000	12 000
Financial Costs	3 000	0	1 000	7 000
Financial Balance	5 000	1 000	9 000	5 000
Dividends	0	0	0	0
Net Income	928 000	982 000	927 000	1 044 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	202 000	190 000	183 000	107 000
Real Eastate	4 283 000	4 427 000	4 562 000	4 701 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	5 000
Total Tangible Assets	4 283 000	4 427 000	4 562 000	4 706 000
Total Fiancial Fixed Assets	0	0	0	520 000
Total Fixed Assets	4 485 000	4 617 000	4 745 000	5 333 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 032 000	553 000
Total Current Assets	941 000	829 000	1 088 000	596 000
Total Assets	5 426 000	5 446 000	5 833 000	5 930 000
Total Equity	4 073 000	4 114 000	4 137 000	4 408 000
Short-Term Group Debt	1 243 000	1 288 000	1 536 000	0
Total Long-Term Debt	0	0	0	0
Creditors	88 000	27 000	116 000	75 000
Unpaid Taxes	16 000	17 000	44 000	0
Dividends	0	0	0	0
Other Current Debt	6 000	0	0	1 446 000
Total Current Debt	1 353 000	1 332 000	1 696 000	1 521 000
Total Equity and Debt	5 426 000	5 446 000	5 833 000	5 930 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,78 %	23,87 %	22,41 %	23,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	46,61 %	51,31 %	49,06 %	54,23 %
Current Ratio	0,7	0,62	0,64	0,39
Quick Ratio	0,7	0,62	0,64	0,39
Equity Ratio	0,75	0,76	0,71	0,74
Gross Profit Margin	99,88 %	99,84 %	100 %	100 %