FRYDENBØLIEN AS

5217 HAGAVIK

Finances

Share Ownership

Return on Equity

31,46 %

Current Ratio

0,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 180 000	1 143 000	1 121 000	1 101 000
Net Income	795 000	745 000	754 000	752 000
Total Assets	3 019 000	3 052 000	3 046 000	3 312 000
Total Equity	2 527 000	2 417 000	2 300 000	2 175 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 180 000	1 143 000	1 121 000	1 101 000
Expenditure	161 000	187 000	155 000	137 000
Operating Profit	1 019 000	955 000	966 000	964 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Earnings Before Tax	1 020 000	955 000	967 000	964 000
Tax	224 000	210 000	213 000	212 000
Net Income	795 000	745 000	754 000	752 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 856 000	2 887 000	2 920 000	2 955 000
Total Current Assets	163 000	165 000	126 000	357 000
Total Assets	3 019 000	3 052 000	3 046 000	3 312 000
Total Retained Equity	2 492 000	2 382 000	2 265 000	2 140 000
Total Equity	2 527 000	2 417 000	2 300 000	2 175 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	492 000	635 000	746 000	1 137 000
Total Equity and Debt	3 019 000	3 052 000	3 046 000	3 312 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 180 000	1 143 000	1 121 000	1 101 000
Revenue	1 180 000	1 143 000	1 121 000	1 101 000
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	161 000	187 000	155 000	137 000
Operating Profit	1 019 000	955 000	966 000	964 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Dividends	0	0	0	0
Net Income	795 000	745 000	754 000	752 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	260 000	291 000	324 000	359 000
Real Eastate	2 596 000	2 596 000	2 596 000	2 596 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 596 000	2 596 000	2 596 000	2 596 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 856 000	2 887 000	2 920 000	2 955 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	163 000	165 000	126 000	357 000
Total Current Assets	163 000	165 000	126 000	357 000
Total Assets	3 019 000	3 052 000	3 046 000	3 312 000
Total Equity	2 527 000	2 417 000	2 300 000	2 175 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	21 000	3 000
Unpaid Taxes	48 000	47 000	35 000	44 000
Dividends	0	0	0	0
Other Current Debt	444 000	588 000	690 000	1 091 000
Total Current Debt	492 000	635 000	746 000	1 137 000
Total Equity and Debt	3 019 000	3 052 000	3 046 000	3 312 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,46 %	30,82 %	32,78 %	34,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	86,36 %	83,55 %	86,17 %	87,56 %
Current Ratio	0,33	0,26	0,17	0,31
Quick Ratio	0,33	0,26	0,17	0,31
Equity Ratio	0,84	0,79	0,76	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %