FREDRIK GLADSGATE BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

14,74 %

Current Ratio

6,89

Debt-to-Equity Ratio

37,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 781 000	1 201 000	1 225 000	1 105 000
Net Income	307 000	523 000	367 000	159 000
Total Assets	81 216 000	81 115 000	80 817 000	80 735 000
Total Equity	2 083 000	1 776 000	1 253 000	886 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 781 000	1 201 000	1 225 000	1 105 000
Expenditure	2 343 000	593 000	735 000	777 000
Operating Profit	438 000	608 000	490 000	328 000
Financial Income	11 000	10 000	9 000	1 000
Financial Costs	142 000	95 000	132 000	169 000
Financial Balance	−131 000	−85 000	−123 000	−168 000
Earnings Before Tax	307 000	523 000	367 000	159 000
Tax	0	0	0	0
Net Income	307 000	523 000	367 000	159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	80 967 000	80 890 000	80 667 000	80 595 000
Total Current Assets	248 000	225 000	151 000	140 000
Total Assets	81 216 000	81 115 000	80 817 000	80 735 000
Total Retained Equity	1 948 000	1 641 000	1 118 000	751 000
Total Equity	2 083 000	1 776 000	1 253 000	886 000
Total Long-Term Debt	79 097 000	79 299 000	79 520 000	79 687 000
Total Current Debt	36 000	39 000	45 000	161 000
Total Equity and Debt	81 216 000	81 115 000	80 817 000	80 735 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 781 000	1 201 000	1 225 000	1 105 000
Revenue	2 781 000	1 201 000	1 225 000	1 105 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 343 000	593 000	735 000	777 000
Operating Profit	438 000	608 000	490 000	328 000
Financial Income	11 000	10 000	9 000	1 000
Financial Costs	142 000	95 000	132 000	169 000
Financial Balance	−131 000	−85 000	−123 000	−168 000
Dividends	0	0	0	0
Net Income	307 000	523 000	367 000	159 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	80 967 000	80 890 000	80 667 000	80 595 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	80 967 000	80 890 000	80 667 000	80 595 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	80 967 000	80 890 000	80 667 000	80 595 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	248 000	225 000	151 000	117 000
Total Current Assets	248 000	225 000	151 000	140 000
Total Assets	81 216 000	81 115 000	80 817 000	80 735 000
Total Equity	2 083 000	1 776 000	1 253 000	886 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	79 097 000	79 299 000	79 520 000	79 687 000
Creditors	0	0	0	112 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	17 000	12 000	18 000	14 000
Total Current Debt	36 000	39 000	45 000	161 000
Total Equity and Debt	81 216 000	81 115 000	80 817 000	80 735 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,74 %	29,45 %	29,29 %	17,95 %
Debt-to-Equity Ratio	37,97	44,65	63,46	89,94
Operating Profit Margin	15,75 %	50,62 %	40 %	29,68 %
Current Ratio	6,89	5,77	3,36	0,87
Quick Ratio	6,89	5,77	3,36	0,87
Equity Ratio	0,03	0,02	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %