FREDRIK SELMERS VEI 4 AS

0185 OSLO

Finances

Share Ownership

Return on Equity

7,13 %

Current Ratio

0,69

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	98 363 000	93 010 000	91 374 000	85 676 000
Net Income	56 670 000	51 916 000	50 756 000	45 756 000
Total Assets	990 972 000	987 756 000	988 044 000	980 619 000
Total Equity	794 537 000	797 585 000	799 344 000	799 670 000

Income (NOK)	2022	2021	2020	2019
Revenue	98 363 000	93 010 000	91 374 000	85 676 000
Expenditure	26 388 000	26 582 000	26 531 000	26 964 000
Operating Profit	71 976 000	66 428 000	64 843 000	58 712 000
Financial Income	679 000	132 000	233 000	0
Financial Costs	0	1 000	4 000	51 000
Financial Balance	679 000	131 000	229 000	−51 000
Earnings Before Tax	72 654 000	66 559 000	65 071 000	58 661 000
Tax	15 984 000	14 643 000	14 316 000	12 906 000
Net Income	56 670 000	51 916 000	50 756 000	45 756 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	937 985 000	951 380 000	945 625 000	964 026 000
Total Current Assets	52 987 000	36 375 000	42 419 000	16 593 000
Total Assets	990 972 000	987 756 000	988 044 000	980 619 000
Total Retained Equity	140 531 000	143 578 000	145 338 000	145 664 000
Total Equity	794 537 000	797 585 000	799 344 000	799 670 000
Total Long-Term Debt	119 434 000	120 294 000	120 790 000	120 882 000
Total Current Debt	77 001 000	69 877 000	67 910 000	60 067 000
Total Equity and Debt	990 972 000	987 756 000	988 044 000	980 619 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	97 842 000	2 222 000	2 215 000	82 444 000
Other Income	521 000	90 787 000	89 159 000	3 233 000
Revenue	98 363 000	93 010 000	91 374 000	85 676 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	22 072 000	22 115 000	22 056 000	22 588 000
Impairment	0	0	0	0
Expenditure	26 388 000	26 582 000	26 531 000	26 964 000
Operating Profit	71 976 000	66 428 000	64 843 000	58 712 000
Financial Income	679 000	132 000	233 000	0
Financial Costs	0	1 000	4 000	51 000
Financial Balance	679 000	131 000	229 000	−51 000
Dividends	0	0	0	0
Net Income	56 670 000	51 916 000	50 756 000	45 756 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	928 331 000	904 676 000	905 855 000	927 856 000
Machinery and Plant Facilities	0	34 977 000	25 970 000	20 626 000
Fixtures	165 000	219 000	274 000	0
Total Tangible Assets	928 496 000	939 873 000	932 099 000	948 483 000
Total Fiancial Fixed Assets	9 490 000	11 508 000	13 526 000	15 544 000
Total Fixed Assets	937 985 000	951 380 000	945 625 000	964 026 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	52 987 000	36 375 000	42 419 000	16 593 000
Total Assets	990 972 000	987 756 000	988 044 000	980 619 000
Total Equity	794 537 000	797 585 000	799 344 000	799 670 000
Short-Term Group Debt	76 561 000	68 815 000	65 655 000	57 706 000
Total Long-Term Debt	119 434 000	120 294 000	120 790 000	120 882 000
Creditors	440 000	461 000	513 000	1 729 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	601 000	1 742 000	632 000
Total Current Debt	77 001 000	69 877 000	67 910 000	60 067 000
Total Equity and Debt	990 972 000	987 756 000	988 044 000	980 619 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,13 %	6,51 %	6,35 %	5,72 %
Debt-to-Equity Ratio	0,15	0,15	0,15	0,15
Operating Profit Margin	73,17 %	71,42 %	70,96 %	68,53 %
Current Ratio	0,69	0,52	0,62	0,28
Quick Ratio	0,69	0,52	0,62	0,28
Equity Ratio	0,8	0,81	0,81	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %