FRØNE EIENDOM AS

1870 ØRJE

Finances

Share Ownership

Return on Equity

11,4 %

Current Ratio

4,98

Debt-to-Equity Ratio

3,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	755 000	746 000	756 000	734 000
Net Income	267 000	256 000	262 000	186 000
Total Assets	11 519 000	11 522 000	11 543 000	11 387 000
Total Equity	2 342 000	2 076 000	1 819 000	1 557 000

Income (NOK)	2022	2021	2020	2019
Revenue	755 000	746 000	756 000	734 000
Expenditure	255 000	275 000	196 000	242 000
Operating Profit	501 000	471 000	560 000	492 000
Financial Income	0	0	0	0
Financial Costs	160 000	142 000	220 000	290 000
Financial Balance	−160 000	−142 000	−220 000	−290 000
Earnings Before Tax	341 000	329 000	340 000	202 000
Tax	74 000	72 000	78 000	16 000
Net Income	267 000	256 000	262 000	186 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 081 000	11 081 000	11 081 000	11 081 000
Total Current Assets	438 000	441 000	462 000	306 000
Total Assets	11 519 000	11 522 000	11 543 000	11 387 000
Total Retained Equity	842 000	576 000	319 000	57 000
Total Equity	2 342 000	2 076 000	1 819 000	1 557 000
Total Long-Term Debt	9 089 000	9 356 000	9 630 000	9 767 000
Total Current Debt	88 000	90 000	94 000	63 000
Total Equity and Debt	11 519 000	11 522 000	11 543 000	11 387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	755 000	746 000	756 000	734 000
Revenue	755 000	746 000	756 000	734 000
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	255 000	275 000	196 000	242 000
Operating Profit	501 000	471 000	560 000	492 000
Financial Income	0	0	0	0
Financial Costs	160 000	142 000	220 000	290 000
Financial Balance	−160 000	−142 000	−220 000	−290 000
Dividends	0	0	0	0
Net Income	267 000	256 000	262 000	186 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 081 000	11 081 000	11 081 000	11 081 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 081 000	11 081 000	11 081 000	11 081 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 081 000	11 081 000	11 081 000	11 081 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	429 000	419 000	458 000	285 000
Total Current Assets	438 000	441 000	462 000	306 000
Total Assets	11 519 000	11 522 000	11 543 000	11 387 000
Total Equity	2 342 000	2 076 000	1 819 000	1 557 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 089 000	9 356 000	9 630 000	9 767 000
Creditors	13 000	11 000	0	19 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	7 000	16 000	28 000
Total Current Debt	88 000	90 000	94 000	63 000
Total Equity and Debt	11 519 000	11 522 000	11 543 000	11 387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,4 %	12,33 %	14,4 %	11,95 %
Debt-to-Equity Ratio	3,88	4,51	5,29	6,27
Operating Profit Margin	66,36 %	63,14 %	74,07 %	67,03 %
Current Ratio	4,98	4,9	4,91	4,86
Quick Ratio	4,98	4,9	4,91	4,86
Equity Ratio	0,2	0,18	0,16	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %