FRUVIKA AS

1368 STABEKK

Finances

Share Ownership

Return on Equity

106,25 %

Current Ratio

0,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	349 000	307 000	316 000	92 000
Net Income	34 000	70 000	9 000	−82 000
Total Assets	7 981 000	7 868 000	7 772 000	7 772 000
Total Equity	32 000	−2 000	−72 000	−82 000

Income (NOK)	2022	2021	2020	2019
Revenue	349 000	307 000	316 000	92 000
Expenditure	74 000	56 000	90 000	49 000
Operating Profit	275 000	250 000	226 000	42 000
Financial Income	2 000	0	0	0
Financial Costs	242 000	180 000	217 000	124 000
Financial Balance	−240 000	−180 000	−217 000	−124 000
Earnings Before Tax	35 000	70 000	9 000	−82 000
Tax	1 000	0	0	0
Net Income	34 000	70 000	9 000	−82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 768 000	7 768 000	7 768 000	7 768 000
Total Current Assets	213 000	100 000	4 000	5 000
Total Assets	7 981 000	7 868 000	7 772 000	7 772 000
Total Retained Equity	2 000	−32 000	−102 000	−112 000
Total Equity	32 000	−2 000	−72 000	−82 000
Total Long-Term Debt	0	6 144 000	6 144 000	6 144 000
Total Current Debt	7 949 000	1 726 000	1 700 000	1 710 000
Total Equity and Debt	7 981 000	7 868 000	7 772 000	7 772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	307 000	0	92 000
Other Income	349 000	0	316 000	0
Revenue	349 000	307 000	316 000	92 000
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	74 000	56 000	90 000	49 000
Operating Profit	275 000	250 000	226 000	42 000
Financial Income	2 000	0	0	0
Financial Costs	242 000	180 000	217 000	124 000
Financial Balance	−240 000	−180 000	−217 000	−124 000
Dividends	0	0	0	0
Net Income	34 000	70 000	9 000	−82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 768 000	7 768 000	7 768 000	7 768 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 768 000	7 768 000	7 768 000	7 768 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 768 000	7 768 000	7 768 000	7 768 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	213 000	100 000	4 000	1 000
Total Current Assets	213 000	100 000	4 000	5 000
Total Assets	7 981 000	7 868 000	7 772 000	7 772 000
Total Equity	32 000	−2 000	−72 000	−82 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	6 144 000	6 144 000	6 144 000
Creditors	0	0	3 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 948 000	1 726 000	1 696 000	1 710 000
Total Current Debt	7 949 000	1 726 000	1 700 000	1 710 000
Total Equity and Debt	7 981 000	7 868 000	7 772 000	7 772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	106,25 %	−3 500 %	−12,5 %	100 %
Debt-to-Equity Ratio	0	−3 072	−85,33	−74,93
Operating Profit Margin	78,8 %	81,43 %	71,52 %	45,65 %
Current Ratio	0,03	0,06	0	0
Quick Ratio	0,03	0,06	0	0
Equity Ratio	0	−0	−0,01	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %