FRIDTJOF EIENDOM AS

0191 OSLO

Finances

Return on Equity

18,51 %

Current Ratio

1,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	85 810 000	78 069 000	91 854 000	90 730 000
Net Income	34 878 000	69 604 000	52 272 000	46 174 000
Total Assets	1 747 271 000	1 460 574 000	1 315 747 000	872 663 000
Total Equity	188 420 000	156 864 000	118 786 000	108 332 000

Income (NOK)	2022	2021	2020	2019
Revenue	85 810 000	78 069 000	91 854 000	90 730 000
Expenditure	25 040 000	24 323 000	25 567 000	21 159 000
Operating Profit	60 769 000	53 746 000	66 286 000	69 571 000
Financial Income	21 904 000	49 416 000	20 318 000	7 750 000
Financial Costs	42 198 000	26 703 000	23 886 000	18 740 000
Financial Balance	−20 294 000	22 713 000	−3 568 000	−10 990 000
Earnings Before Tax	40 475 000	76 459 000	62 718 000	58 581 000
Tax	5 597 000	6 855 000	10 446 000	12 407 000
Net Income	34 878 000	69 604 000	52 272 000	46 174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 644 843 000	1 352 943 000	1 186 481 000	766 107 000
Total Current Assets	102 428 000	107 630 000	129 266 000	106 555 000
Total Assets	1 747 271 000	1 460 574 000	1 315 747 000	872 663 000
Total Retained Equity	180 529 000	148 972 000	110 894 000	100 441 000
Total Equity	188 420 000	156 864 000	118 786 000	108 332 000
Total Long-Term Debt	1 507 334 000	1 226 905 000	1 127 233 000	740 511 000
Total Current Debt	51 517 000	76 805 000	69 729 000	23 819 000
Total Equity and Debt	1 747 271 000	1 460 574 000	1 315 747 000	872 663 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	85 810 000	78 069 000	91 854 000	90 730 000
Revenue	85 810 000	78 069 000	91 854 000	90 730 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 594 000	6 536 000	3 867 000	2 331 000
Depreciation	7 154 000	7 056 000	10 472 000	10 783 000
Impairment	0	0	0	0
Expenditure	25 040 000	24 323 000	25 567 000	21 159 000
Operating Profit	60 769 000	53 746 000	66 286 000	69 571 000
Financial Income	21 904 000	49 416 000	20 318 000	7 750 000
Financial Costs	42 198 000	26 703 000	23 886 000	18 740 000
Financial Balance	−20 294 000	22 713 000	−3 568 000	−10 990 000
Dividends	0	30 000 000	40 000 000	0
Net Income	34 878 000	69 604 000	52 272 000	46 174 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	969 162 000	739 479 000	601 604 000	592 377 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	969 162 000	739 479 000	601 604 000	592 377 000
Total Fiancial Fixed Assets	675 682 000	613 464 000	584 878 000	173 730 000
Total Fixed Assets	1 644 843 000	1 352 943 000	1 186 481 000	766 107 000
Stock	0	0	0	0
Total Investments	46 449 000	49 582 000	85 918 000	89 740 000
Cash, Bank	18 905 000	35 367 000	41 694 000	6 141 000
Total Current Assets	102 428 000	107 630 000	129 266 000	106 555 000
Total Assets	1 747 271 000	1 460 574 000	1 315 747 000	872 663 000
Total Equity	188 420 000	156 864 000	118 786 000	108 332 000
Short-Term Group Debt	7 612 000	24 611 000	2 331 000	3 407 000
Total Long-Term Debt	1 507 334 000	1 226 905 000	1 127 233 000	740 511 000
Creditors	5 362 000	2 001 000	13 605 000	2 824 000
Unpaid Taxes	283 000	446 000	1 182 000	231 000
Dividends	0	30 000 000	40 000 000	0
Other Current Debt	37 855 000	17 952 000	3 795 000	6 852 000
Total Current Debt	51 517 000	76 805 000	69 729 000	23 819 000
Total Equity and Debt	1 747 271 000	1 460 574 000	1 315 747 000	872 663 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,51 %	44,37 %	44,01 %	42,62 %
Debt-to-Equity Ratio	8	7,82	9,49	6,84
Operating Profit Margin	70,82 %	68,84 %	72,16 %	76,68 %
Current Ratio	1,99	1,4	1,85	4,47
Quick Ratio	1,99	1,4	1,85	4,47
Equity Ratio	0,11	0,11	0,09	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %