FREMJA EIENDOM AS

0476 OSLO

Finances

Share Ownership

Return on Equity

16,21 %

Current Ratio

10,61

Debt-to-Equity Ratio

5,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 860 000	3 031 000	2 540 000	1 365 000
Net Income	535 000	1 183 000	876 000	387 000
Total Assets	21 214 000	21 217 000	25 350 000	14 767 000
Total Equity	3 301 000	2 767 000	1 584 000	707 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 860 000	3 031 000	2 540 000	1 365 000
Expenditure	320 000	507 000	375 000	204 000
Operating Profit	1 540 000	2 525 000	2 165 000	1 161 000
Financial Income	0	0	0	0
Financial Costs	855 000	1 008 000	1 041 000	665 000
Financial Balance	−855 000	−1 008 000	−1 041 000	−665 000
Earnings Before Tax	685 000	1 516 000	1 124 000	496 000
Tax	151 000	334 000	247 000	109 000
Net Income	535 000	1 183 000	876 000	387 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 029 000	19 170 000	24 478 000	14 409 000
Total Current Assets	2 185 000	2 046 000	872 000	358 000
Total Assets	21 214 000	21 217 000	25 350 000	14 767 000
Total Retained Equity	3 285 000	2 751 000	1 568 000	691 000
Total Equity	3 301 000	2 767 000	1 584 000	707 000
Total Long-Term Debt	17 707 000	18 190 000	23 425 000	13 969 000
Total Current Debt	206 000	260 000	341 000	90 000
Total Equity and Debt	21 214 000	21 217 000	25 350 000	14 767 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	2 185 000	2 540 000	1 365 000
Other Income	1 860 000	846 000	0	0
Revenue	1 860 000	3 031 000	2 540 000	1 365 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	141 000	164 000	173 000	92 000
Impairment	0	0	0	0
Expenditure	320 000	507 000	375 000	204 000
Operating Profit	1 540 000	2 525 000	2 165 000	1 161 000
Financial Income	0	0	0	0
Financial Costs	855 000	1 008 000	1 041 000	665 000
Financial Balance	−855 000	−1 008 000	−1 041 000	−665 000
Dividends	0	0	0	0
Net Income	535 000	1 183 000	876 000	387 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 029 000	19 170 000	24 478 000	14 409 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	19 029 000	19 170 000	24 478 000	14 409 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 029 000	19 170 000	24 478 000	14 409 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 136 000	2 003 000	812 000	358 000
Total Current Assets	2 185 000	2 046 000	872 000	358 000
Total Assets	21 214 000	21 217 000	25 350 000	14 767 000
Total Equity	3 301 000	2 767 000	1 584 000	707 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 707 000	18 190 000	23 425 000	13 969 000
Creditors	50 000	62 000	133 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	34 000	0	0
Total Current Debt	206 000	260 000	341 000	90 000
Total Equity and Debt	21 214 000	21 217 000	25 350 000	14 767 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,21 %	42,75 %	55,3 %	54,74 %
Debt-to-Equity Ratio	5,36	6,57	14,79	19,76
Operating Profit Margin	82,8 %	83,31 %	85,24 %	85,05 %
Current Ratio	10,61	7,87	2,56	3,98
Quick Ratio	10,61	7,87	2,56	3,98
Equity Ratio	0,16	0,13	0,06	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %