FRONTIER EIENDOM AS

0383 OSLO

Finances

Share Ownership

Return on Equity

−15,38 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	89 000	105 000	123 000	114 000
Net Income	−2 000	10 000	44 000	−51 000
Total Assets	73 000	96 000	73 000	67 000
Total Equity	13 000	15 000	4 000	−40 000

Income (NOK)	2022	2021	2020	2019
Revenue	89 000	105 000	123 000	114 000
Expenditure	90 000	92 000	76 000	163 000
Operating Profit	−2 000	13 000	47 000	−49 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	3 000	3 000
Financial Balance	0	−2 000	−3 000	−3 000
Earnings Before Tax	−2 000	10 000	44 000	−51 000
Tax	0	0	0	0
Net Income	−2 000	10 000	44 000	−51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	12 000	18 000	0
Total Current Assets	67 000	84 000	55 000	67 000
Total Assets	73 000	96 000	73 000	67 000
Total Retained Equity	−17 000	−15 000	−26 000	−70 000
Total Equity	13 000	15 000	4 000	−40 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	60 000	81 000	69 000	107 000
Total Equity and Debt	73 000	96 000	73 000	67 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	70 000	91 000	94 000	114 000
Other Income	19 000	14 000	29 000	0
Revenue	89 000	105 000	123 000	114 000
Cost of Goods Sold	0	0	0	49 000
Salary Costs	0	0	0	0
Depreciation	6 000	6 000	1 000	15 000
Impairment	0	0	0	0
Expenditure	90 000	92 000	76 000	163 000
Operating Profit	−2 000	13 000	47 000	−49 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	3 000	3 000
Financial Balance	0	−2 000	−3 000	−3 000
Dividends	0	0	0	0
Net Income	−2 000	10 000	44 000	−51 000

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	5 000	12 000	18 000	0
Total Tangible Assets	5 000	12 000	18 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 000	12 000	18 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	42 000	28 000	50 000
Total Current Assets	67 000	84 000	55 000	67 000
Total Assets	73 000	96 000	73 000	67 000
Total Equity	13 000	15 000	4 000	−40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	−5 000	0	−6 000	4 000
Dividends	0	0	0	0
Other Current Debt	65 000	81 000	75 000	103 000
Total Current Debt	60 000	81 000	69 000	107 000
Total Equity and Debt	73 000	96 000	73 000	67 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,38 %	66,67 %	1 100 %	127,5 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−2,25 %	12,38 %	38,21 %	−42,98 %
Current Ratio	1,12	1,04	0,8	0,63
Quick Ratio	1,12	1,04	0,8	0,63
Equity Ratio	0,18	0,16	0,05	−0,6
Gross Profit Margin	100 %	100 %	100 %	57,02 %