FREDRIKKE AS

3475 SÆTRE

Finances

Share Ownership

Return on Equity

72,68 %

Current Ratio

347,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	105 000	0	0	0
Net Income	8 328 000	3 100 000	0	0
Total Assets	11 483 000	17 033 000	13 952 000	14 010 000
Total Equity	11 458 000	3 130 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	105 000	0	0	0
Expenditure	196 000	10 000	10 000	9 000
Operating Profit	−91 000	−10 000	−10 000	−9 000
Financial Income	8 465 000	3 560 000	480 000	539 000
Financial Costs	46 000	451 000	470 000	530 000
Financial Balance	8 419 000	3 109 000	10 000	9 000
Earnings Before Tax	8 328 000	3 100 000	0	0
Tax	0	0	0	0
Net Income	8 328 000	3 100 000	0	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 146 000	16 543 000	13 443 000	13 443 000
Total Current Assets	8 336 000	490 000	509 000	568 000
Total Assets	11 483 000	17 033 000	13 952 000	14 010 000
Total Retained Equity	11 428 000	3 100 000	0	0
Total Equity	11 458 000	3 130 000	30 000	30 000
Total Long-Term Debt	0	13 899 000	13 918 000	13 975 000
Total Current Debt	24 000	4 000	4 000	5 000
Total Equity and Debt	11 483 000	17 033 000	13 952 000	14 010 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	105 000	0	0	0
Revenue	105 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	32 000	0	0	0
Impairment	0	0	0	0
Expenditure	196 000	10 000	10 000	9 000
Operating Profit	−91 000	−10 000	−10 000	−9 000
Financial Income	8 465 000	3 560 000	480 000	539 000
Financial Costs	46 000	451 000	470 000	530 000
Financial Balance	8 419 000	3 109 000	10 000	9 000
Dividends	0	0	0	0
Net Income	8 328 000	3 100 000	0	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 146 000	3 100 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 146 000	3 100 000	0	0
Total Fiancial Fixed Assets	0	13 443 000	13 443 000	13 443 000
Total Fixed Assets	3 146 000	16 543 000	13 443 000	13 443 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 290 000	29 000	29 000	29 000
Total Current Assets	8 336 000	490 000	509 000	568 000
Total Assets	11 483 000	17 033 000	13 952 000	14 010 000
Total Equity	11 458 000	3 130 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	13 899 000	13 918 000	13 975 000
Creditors	2 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	22 000	4 000	4 000	5 000
Total Current Debt	24 000	4 000	4 000	5 000
Total Equity and Debt	11 483 000	17 033 000	13 952 000	14 010 000

Financial indicators	2022	2021	2020	2019
Return on Equity	72,68 %	99,04 %	0 %	0 %
Debt-to-Equity Ratio	0	4,44	463,93	465,83
Operating Profit Margin	−86,67 %	-	-	-
Current Ratio	347,33	122,5	127,25	113,6
Quick Ratio	347,33	122,5	127,25	113,6
Equity Ratio	1	0,18	0	0
Gross Profit Margin	100 %	-	-	-