FREDRIKSBERG EIENDOM AS

4715 ØVREBØ

Finances

Share Ownership

Return on Equity

3,83 %

Current Ratio

0,75

Debt-to-Equity Ratio

5,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	638 000	578 000	579 000	604 000
Net Income	47 000	−86 000	161 000	100 000
Total Assets	7 885 000	7 639 000	7 774 000	7 581 000
Total Equity	1 226 000	1 179 000	1 265 000	1 105 000

Income (NOK)	2022	2021	2020	2019
Revenue	638 000	578 000	579 000	604 000
Expenditure	249 000	465 000	141 000	200 000
Operating Profit	390 000	112 000	437 000	404 000
Financial Income	0	0	0	0
Financial Costs	329 000	230 000	231 000	276 000
Financial Balance	−329 000	−230 000	−231 000	−276 000
Earnings Before Tax	61 000	−118 000	206 000	128 000
Tax	14 000	−32 000	46 000	28 000
Net Income	47 000	−86 000	161 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 811 000	7 460 000	7 435 000	7 435 000
Total Current Assets	74 000	179 000	340 000	147 000
Total Assets	7 885 000	7 639 000	7 774 000	7 581 000
Total Retained Equity	186 000	139 000	225 000	65 000
Total Equity	1 226 000	1 179 000	1 265 000	1 105 000
Total Long-Term Debt	6 559 000	6 386 000	6 387 000	6 368 000
Total Current Debt	99 000	74 000	123 000	108 000
Total Equity and Debt	7 885 000	7 639 000	7 774 000	7 581 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	638 000	578 000	579 000	604 000
Revenue	638 000	578 000	579 000	604 000
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	249 000	465 000	141 000	200 000
Operating Profit	390 000	112 000	437 000	404 000
Financial Income	0	0	0	0
Financial Costs	329 000	230 000	231 000	276 000
Financial Balance	−329 000	−230 000	−231 000	−276 000
Dividends	0	0	0	0
Net Income	47 000	−86 000	161 000	100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	25 000	0	0
Real Eastate	7 795 000	7 435 000	7 435 000	7 435 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 795 000	7 435 000	7 435 000	7 435 000
Total Fiancial Fixed Assets	4 000	0	0	0
Total Fixed Assets	7 811 000	7 460 000	7 435 000	7 435 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	154 000	315 000	127 000
Total Current Assets	74 000	179 000	340 000	147 000
Total Assets	7 885 000	7 639 000	7 774 000	7 581 000
Total Equity	1 226 000	1 179 000	1 265 000	1 105 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 559 000	6 386 000	6 387 000	6 368 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	99 000	74 000	77 000	87 000
Total Current Debt	99 000	74 000	123 000	108 000
Total Equity and Debt	7 885 000	7 639 000	7 774 000	7 581 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,83 %	−7,29 %	12,73 %	9,05 %
Debt-to-Equity Ratio	5,35	5,42	5,05	5,76
Operating Profit Margin	61,13 %	19,38 %	75,47 %	66,89 %
Current Ratio	0,75	2,42	2,76	1,36
Quick Ratio	0,75	2,42	2,76	1,36
Equity Ratio	0,16	0,15	0,16	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %