FREWI EIENDOM AS

9381 TORSKEN

Finances

Share Ownership

Return on Equity

−23,95 %

Current Ratio

2,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	43 000	643 000	322 000	323 000
Net Income	−165 000	434 000	79 000	−264 000
Total Assets	1 050 000	3 960 000	5 035 000	5 035 000
Total Equity	689 000	1 634 000	1 359 000	1 280 000

Income (NOK)	2022	2021	2020	2019
Revenue	43 000	643 000	322 000	323 000
Expenditure	209 000	94 000	148 000	497 000
Operating Profit	−166 000	549 000	174 000	−174 000
Financial Income	25 000	3 000	2 000	5 000
Financial Costs	24 000	74 000	91 000	94 000
Financial Balance	1 000	−71 000	−89 000	−89 000
Earnings Before Tax	−165 000	479 000	84 000	−264 000
Tax	0	45 000	5 000	0
Net Income	−165 000	434 000	79 000	−264 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	2 583 000	4 762 000	4 864 000
Total Current Assets	1 050 000	1 377 000	273 000	171 000
Total Assets	1 050 000	3 960 000	5 035 000	5 035 000
Total Retained Equity	197 000	363 000	87 000	0
Total Equity	689 000	1 634 000	1 359 000	1 280 000
Total Long-Term Debt	0	1 742 000	3 278 000	3 377 000
Total Current Debt	360 000	584 000	398 000	378 000
Total Equity and Debt	1 050 000	3 960 000	5 035 000	5 035 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	43 000	643 000	322 000	323 000
Revenue	43 000	643 000	322 000	323 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	56 000	102 000	100 000
Impairment	0	0	0	0
Expenditure	209 000	94 000	148 000	497 000
Operating Profit	−166 000	549 000	174 000	−174 000
Financial Income	25 000	3 000	2 000	5 000
Financial Costs	24 000	74 000	91 000	94 000
Financial Balance	1 000	−71 000	−89 000	−89 000
Dividends	0	0	0	0
Net Income	−165 000	434 000	79 000	−264 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	2 583 000	4 762 000	4 864 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	2 583 000	4 762 000	4 864 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	2 583 000	4 762 000	4 864 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 050 000	1 377 000	273 000	171 000
Total Current Assets	1 050 000	1 377 000	273 000	171 000
Total Assets	1 050 000	3 960 000	5 035 000	5 035 000
Total Equity	689 000	1 634 000	1 359 000	1 280 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 742 000	3 278 000	3 377 000
Creditors	1 000	2 000	−1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	360 000	582 000	394 000	378 000
Total Current Debt	360 000	584 000	398 000	378 000
Total Equity and Debt	1 050 000	3 960 000	5 035 000	5 035 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,95 %	26,56 %	5,81 %	−20,63 %
Debt-to-Equity Ratio	0	1,07	2,41	2,64
Operating Profit Margin	−386,05 %	85,38 %	54,04 %	−53,87 %
Current Ratio	2,92	2,36	0,69	0,45
Quick Ratio	2,92	2,36	0,69	0,45
Equity Ratio	0,66	0,41	0,27	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %