FRISØREN EIENDOM AS

4365 NÆRBØ

Finances

Share Ownership

Return on Equity

19,09 %

Current Ratio

0,04

Debt-to-Equity Ratio

1,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	122 000	120 000	120 000	120 000
Net Income	63 000	61 000	55 000	55 000
Total Assets	840 000	873 000	908 000	922 000
Total Equity	330 000	267 000	207 000	151 000

Income (NOK)	2022	2021	2020	2019
Revenue	122 000	120 000	120 000	120 000
Expenditure	19 000	19 000	19 000	21 000
Operating Profit	104 000	101 000	100 000	99 000
Financial Income	0	0	0	0
Financial Costs	23 000	23 000	29 000	29 000
Financial Balance	−23 000	−23 000	−29 000	−29 000
Earnings Before Tax	80 000	78 000	71 000	70 000
Tax	18 000	17 000	16 000	15 000
Net Income	63 000	61 000	55 000	55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	839 000	850 000	862 000	873 000
Total Current Assets	1 000	23 000	46 000	49 000
Total Assets	840 000	873 000	908 000	922 000
Total Retained Equity	300 000	237 000	177 000	121 000
Total Equity	330 000	267 000	207 000	151 000
Total Long-Term Debt	487 000	586 000	683 000	753 000
Total Current Debt	23 000	20 000	18 000	18 000
Total Equity and Debt	840 000	873 000	908 000	922 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	122 000	120 000	120 000	120 000
Revenue	122 000	120 000	120 000	120 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	11 000	11 000	12 000
Impairment	0	0	0	0
Expenditure	19 000	19 000	19 000	21 000
Operating Profit	104 000	101 000	100 000	99 000
Financial Income	0	0	0	0
Financial Costs	23 000	23 000	29 000	29 000
Financial Balance	−23 000	−23 000	−29 000	−29 000
Dividends	0	0	0	0
Net Income	63 000	61 000	55 000	55 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	839 000	850 000	862 000	873 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	839 000	850 000	862 000	873 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	839 000	850 000	862 000	873 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	0	16 000	11 000
Total Current Assets	1 000	23 000	46 000	49 000
Total Assets	840 000	873 000	908 000	922 000
Total Equity	330 000	267 000	207 000	151 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	487 000	586 000	683 000	753 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	3 000	3 000	3 000
Total Current Debt	23 000	20 000	18 000	18 000
Total Equity and Debt	840 000	873 000	908 000	922 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,09 %	22,85 %	26,57 %	36,42 %
Debt-to-Equity Ratio	1,48	2,19	3,3	4,99
Operating Profit Margin	85,25 %	84,17 %	83,33 %	82,5 %
Current Ratio	0,04	1,15	2,56	2,72
Quick Ratio	0,04	1,15	2,56	2,72
Equity Ratio	0,39	0,31	0,23	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %