FRACI EIENDOM AS

1481 HAGAN

Finances

Share Ownership

Return on Equity

−6,44 %

Current Ratio

26,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	47 000	3 881 000	394 000	636 000
Net Income	−25 000	509 000	39 000	−312 000
Total Assets	403 000	694 000	17 696 000	12 374 000
Total Equity	388 000	413 000	−243 000	−282 000

Income (NOK)	2022	2021	2020	2019
Revenue	47 000	3 881 000	394 000	636 000
Expenditure	67 000	2 146 000	354 000	650 000
Operating Profit	−20 000	1 736 000	39 000	−15 000
Financial Income	0	3 000	0	0
Financial Costs	1 000	1 006 000	0	298 000
Financial Balance	−1 000	−1 003 000	0	−298 000
Earnings Before Tax	−20 000	733 000	39 000	−312 000
Tax	5 000	224 000	0	0
Net Income	−25 000	509 000	39 000	−312 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	17 295 000	11 999 000
Total Current Assets	403 000	694 000	401 000	375 000
Total Assets	403 000	694 000	17 696 000	12 374 000
Total Retained Equity	358 000	383 000	−273 000	−312 000
Total Equity	388 000	413 000	−243 000	−282 000
Total Long-Term Debt	0	0	17 868 000	12 572 000
Total Current Debt	15 000	281 000	71 000	85 000
Total Equity and Debt	403 000	694 000	17 696 000	12 374 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	47 000	3 881 000	394 000	636 000
Revenue	47 000	3 881 000	394 000	636 000
Cost of Goods Sold	14 000	2 067 000	0	0
Salary Costs	0	0	68 000	488 000
Depreciation	0	9 000	0	0
Impairment	0	0	0	0
Expenditure	67 000	2 146 000	354 000	650 000
Operating Profit	−20 000	1 736 000	39 000	−15 000
Financial Income	0	3 000	0	0
Financial Costs	1 000	1 006 000	0	298 000
Financial Balance	−1 000	−1 003 000	0	−298 000
Dividends	0	0	0	0
Net Income	−25 000	509 000	39 000	−312 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	17 295 000	11 999 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	17 295 000	11 999 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	17 295 000	11 999 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	19 000	258 000	232 000
Total Current Assets	403 000	694 000	401 000	375 000
Total Assets	403 000	694 000	17 696 000	12 374 000
Total Equity	388 000	413 000	−243 000	−282 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	17 868 000	12 572 000
Creditors	7 000	8 000	0	0
Unpaid Taxes	7 000	7 000	22 000	22 000
Dividends	0	0	0	0
Other Current Debt	2 000	42 000	49 000	63 000
Total Current Debt	15 000	281 000	71 000	85 000
Total Equity and Debt	403 000	694 000	17 696 000	12 374 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,44 %	123,24 %	−16,05 %	110,64 %
Debt-to-Equity Ratio	0	0	−73,53	−44,58
Operating Profit Margin	−42,55 %	44,73 %	9,9 %	−2,36 %
Current Ratio	26,87	2,47	5,65	4,41
Quick Ratio	26,87	2,47	5,65	4,41
Equity Ratio	0,96	0,6	−0,01	−0,02
Gross Profit Margin	70,21 %	46,74 %	100 %	100 %