FRØVIK EIENDOM AS

5550 SVEIO

Finances

Share Ownership

Return on Equity

25,16 %

Current Ratio

0,21

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	240 000	240 000	240 000	240 000
Net Income	154 000	155 000	153 000	148 000
Total Assets	2 035 000	1 875 000	2 053 000	1 861 000
Total Equity	612 000	479 000	637 000	484 000

Income (NOK)	2022	2021	2020	2019
Revenue	240 000	240 000	240 000	240 000
Expenditure	42 000	42 000	44 000	51 000
Operating Profit	198 000	198 000	196 000	189 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	198 000	198 000	196 000	190 000
Tax	43 000	44 000	43 000	42 000
Net Income	154 000	155 000	153 000	148 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 747 000	1 779 000	1 751 000	1 754 000
Total Current Assets	288 000	96 000	303 000	107 000
Total Assets	2 035 000	1 875 000	2 053 000	1 861 000
Total Retained Equity	582 000	449 000	607 000	454 000
Total Equity	612 000	479 000	637 000	484 000
Total Long-Term Debt	51 000	51 000	51 000	50 000
Total Current Debt	1 371 000	1 344 000	1 366 000	1 327 000
Total Equity and Debt	2 035 000	1 875 000	2 053 000	1 861 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	240 000	240 000	240 000	240 000
Revenue	240 000	240 000	240 000	240 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	32 000	32 000	32 000	32 000
Impairment	0	0	0	0
Expenditure	42 000	42 000	44 000	51 000
Operating Profit	198 000	198 000	196 000	189 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	154 000	155 000	153 000	148 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 747 000	1 779 000	1 751 000	1 754 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 747 000	1 779 000	1 751 000	1 754 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 747 000	1 779 000	1 751 000	1 754 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	288 000	95 000	303 000	107 000
Total Current Assets	288 000	96 000	303 000	107 000
Total Assets	2 035 000	1 875 000	2 053 000	1 861 000
Total Equity	612 000	479 000	637 000	484 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 000	51 000	51 000	50 000
Creditors	0	0	8 000	8 000
Unpaid Taxes	58 000	56 000	57 000	55 000
Dividends	0	0	0	0
Other Current Debt	1 276 000	1 249 000	1 258 000	1 223 000
Total Current Debt	1 371 000	1 344 000	1 366 000	1 327 000
Total Equity and Debt	2 035 000	1 875 000	2 053 000	1 861 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,16 %	32,36 %	24,02 %	30,58 %
Debt-to-Equity Ratio	0,08	0,11	0,08	0,1
Operating Profit Margin	82,5 %	82,5 %	81,67 %	78,75 %
Current Ratio	0,21	0,07	0,22	0,08
Quick Ratio	0,21	0,07	0,22	0,08
Equity Ratio	0,3	0,26	0,31	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %