FREDRIK LANGES GT 19/21 SEKSJON 2 AS

0661 OSLO

Finances

Share Ownership

Return on Equity

32,85 %

Current Ratio

0,01

Debt-to-Equity Ratio

3,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 346 000	3 195 000	3 052 000	3 003 000
Net Income	1 551 000	1 535 000	1 701 000	1 498 000
Total Assets	20 316 000	20 792 000	22 659 000	23 644 000
Total Equity	4 722 000	3 172 000	2 992 000	2 801 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 346 000	3 195 000	3 052 000	3 003 000
Expenditure	616 000	550 000	567 000	544 000
Operating Profit	2 730 000	2 645 000	2 485 000	2 460 000
Financial Income	55 000	118 000	23 000	5 000
Financial Costs	796 000	795 000	326 000	544 000
Financial Balance	−741 000	−677 000	−303 000	−539 000
Earnings Before Tax	1 988 000	1 968 000	2 181 000	1 921 000
Tax	437 000	433 000	480 000	423 000
Net Income	1 551 000	1 535 000	1 701 000	1 498 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 309 000	20 536 000	20 763 000	20 990 000
Total Current Assets	7 000	256 000	1 896 000	2 654 000
Total Assets	20 316 000	20 792 000	22 659 000	23 644 000
Total Retained Equity	4 636 000	3 085 000	2 906 000	2 715 000
Total Equity	4 722 000	3 172 000	2 992 000	2 801 000
Total Long-Term Debt	14 784 000	15 588 000	17 318 000	18 785 000
Total Current Debt	810 000	2 032 000	2 349 000	2 058 000
Total Equity and Debt	20 316 000	20 792 000	22 659 000	23 644 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 346 000	3 195 000	3 052 000	3 003 000
Revenue	3 346 000	3 195 000	3 052 000	3 003 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	227 000	227 000	227 000	227 000
Impairment	0	0	0	0
Expenditure	616 000	550 000	567 000	544 000
Operating Profit	2 730 000	2 645 000	2 485 000	2 460 000
Financial Income	55 000	118 000	23 000	5 000
Financial Costs	796 000	795 000	326 000	544 000
Financial Balance	−741 000	−677 000	−303 000	−539 000
Dividends	0	0	0	0
Net Income	1 551 000	1 535 000	1 701 000	1 498 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 309 000	20 536 000	20 763 000	20 990 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 309 000	20 536 000	20 763 000	20 990 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 309 000	20 536 000	20 763 000	20 990 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	256 000	1 888 000	2 018 000
Total Current Assets	7 000	256 000	1 896 000	2 654 000
Total Assets	20 316 000	20 792 000	22 659 000	23 644 000
Total Equity	4 722 000	3 172 000	2 992 000	2 801 000
Short-Term Group Debt	0	1 738 000	1 936 000	1 653 000
Total Long-Term Debt	14 784 000	15 588 000	17 318 000	18 785 000
Creditors	139 000	13 000	71 000	66 000
Unpaid Taxes	238 000	105 000	111 000	116 000
Dividends	0	0	0	0
Other Current Debt	41 000	176 000	231 000	223 000
Total Current Debt	810 000	2 032 000	2 349 000	2 058 000
Total Equity and Debt	20 316 000	20 792 000	22 659 000	23 644 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,85 %	48,39 %	56,85 %	53,48 %
Debt-to-Equity Ratio	3,13	4,91	5,79	6,71
Operating Profit Margin	81,59 %	82,79 %	81,42 %	81,92 %
Current Ratio	0,01	0,13	0,81	1,29
Quick Ratio	0,01	0,13	0,81	1,29
Equity Ratio	0,23	0,15	0,13	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %