FREM EIENDOM AS

0352 OSLO

Finances

Share Ownership

Return on Equity

−444,44 %

Current Ratio

0,45

Debt-to-Equity Ratio

534,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 000 000	2 400 000	1 800 000	1 868 000
Net Income	−160 000	−547 000	−289 000	−5 000
Total Assets	22 085 000	22 463 000	22 125 000	20 368 000
Total Equity	36 000	92 000	638 000	927 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 000 000	2 400 000	1 800 000	1 868 000
Expenditure	2 534 000	2 305 000	1 663 000	1 303 000
Operating Profit	466 000	95 000	138 000	565 000
Financial Income	0	0	0	1 000
Financial Costs	633 000	447 000	508 000	572 000
Financial Balance	−633 000	−447 000	−508 000	−571 000
Earnings Before Tax	−167 000	−353 000	−370 000	−7 000
Tax	−6 000	194 000	−81 000	−1 000
Net Income	−160 000	−547 000	−289 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 818 000	20 183 000	19 300 000	18 031 000
Total Current Assets	1 267 000	2 280 000	2 825 000	2 337 000
Total Assets	22 085 000	22 463 000	22 125 000	20 368 000
Total Retained Equity	0	0	0	179 000
Total Equity	36 000	92 000	638 000	927 000
Total Long-Term Debt	19 236 000	17 952 000	17 187 000	15 127 000
Total Current Debt	2 813 000	4 420 000	4 300 000	4 314 000
Total Equity and Debt	22 085 000	22 463 000	22 125 000	20 368 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 000 000	2 400 000	1 800 000	1 868 000
Revenue	3 000 000	2 400 000	1 800 000	1 868 000
Cost of Goods Sold	112 000	82 000	120 000	155 000
Salary Costs	0	0	0	0
Depreciation	1 645 000	1 411 000	1 221 000	903 000
Impairment	0	0	0	0
Expenditure	2 534 000	2 305 000	1 663 000	1 303 000
Operating Profit	466 000	95 000	138 000	565 000
Financial Income	0	0	0	1 000
Financial Costs	633 000	447 000	508 000	572 000
Financial Balance	−633 000	−447 000	−508 000	−571 000
Dividends	0	0	0	0
Net Income	−160 000	−547 000	−289 000	−5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	194 000	113 000
Real Eastate	20 804 000	20 157 000	19 057 000	17 796 000
Machinery and Plant Facilities	0	9 000	27 000	53 000
Fixtures	14 000	18 000	22 000	70 000
Total Tangible Assets	20 818 000	20 183 000	19 105 000	17 918 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 818 000	20 183 000	19 300 000	18 031 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	36 000	4 000	16 000	224 000
Total Current Assets	1 267 000	2 280 000	2 825 000	2 337 000
Total Assets	22 085 000	22 463 000	22 125 000	20 368 000
Total Equity	36 000	92 000	638 000	927 000
Short-Term Group Debt	2 478 000	2 478 000	2 478 000	2 478 000
Total Long-Term Debt	19 236 000	17 952 000	17 187 000	15 127 000
Creditors	94 000	63 000	37 000	42 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	242 000	1 879 000	1 785 000	1 795 000
Total Current Debt	2 813 000	4 420 000	4 300 000	4 314 000
Total Equity and Debt	22 085 000	22 463 000	22 125 000	20 368 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−444,44 %	−594,57 %	−45,3 %	−0,54 %
Debt-to-Equity Ratio	534,33	195,13	26,94	16,32
Operating Profit Margin	15,53 %	3,96 %	7,67 %	30,25 %
Current Ratio	0,45	0,52	0,66	0,54
Quick Ratio	0,45	0,52	0,66	0,54
Equity Ratio	0	0	0,03	0,05
Gross Profit Margin	96,27 %	96,58 %	93,33 %	91,7 %