NYE FRYSJAVEIEN 31 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

6,24 %

Current Ratio

1,22

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 260 000	17 329 000	17 243 000	16 991 000
Net Income	11 558 000	10 915 000	10 837 000	10 734 000
Total Assets	230 122 000	230 842 000	233 927 000	238 867 000
Total Equity	185 343 000	185 724 000	188 477 000	193 110 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 260 000	17 329 000	17 243 000	16 991 000
Expenditure	3 460 000	3 332 000	3 414 000	3 290 000
Operating Profit	14 800 000	13 998 000	13 829 000	13 702 000
Financial Income	131 000	111 000	185 000	180 000
Financial Costs	0	2 000	6 000	7 000
Financial Balance	131 000	109 000	179 000	173 000
Earnings Before Tax	14 931 000	14 106 000	14 007 000	13 875 000
Tax	3 372 000	3 191 000	3 171 000	3 141 000
Net Income	11 558 000	10 915 000	10 837 000	10 734 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	217 464 000	220 170 000	222 876 000	225 581 000
Total Current Assets	12 658 000	10 672 000	11 052 000	13 286 000
Total Assets	230 122 000	230 842 000	233 927 000	238 867 000
Total Retained Equity	26 213 000	21 394 000	20 447 000	16 613 000
Total Equity	185 343 000	185 724 000	188 477 000	193 110 000
Total Long-Term Debt	34 362 000	34 667 000	34 959 000	35 235 000
Total Current Debt	10 416 000	10 451 000	10 491 000	10 522 000
Total Equity and Debt	230 122 000	230 842 000	233 927 000	238 867 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	18 260 000	17 329 000	17 243 000	16 991 000
Revenue	18 260 000	17 329 000	17 243 000	16 991 000
Cost of Goods Sold	79 000	29 000	63 000	87 000
Salary Costs	0	0	0	0
Depreciation	2 706 000	2 706 000	2 706 000	2 706 000
Impairment	0	0	0	0
Expenditure	3 460 000	3 332 000	3 414 000	3 290 000
Operating Profit	14 800 000	13 998 000	13 829 000	13 702 000
Financial Income	131 000	111 000	185 000	180 000
Financial Costs	0	2 000	6 000	7 000
Financial Balance	131 000	109 000	179 000	173 000
Dividends	0	0	0	0
Net Income	11 558 000	10 915 000	10 837 000	10 734 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	30 473 000	30 871 000	31 269 000	31 668 000
Total Intangible Assets	30 473 000	30 871 000	31 269 000	31 668 000
Real Eastate	186 992 000	189 299 000	191 606 000	193 914 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	186 992 000	189 299 000	191 606 000	193 914 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	217 464 000	220 170 000	222 876 000	225 581 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 514 000	10 603 000	10 934 000	13 173 000
Total Current Assets	12 658 000	10 672 000	11 052 000	13 286 000
Total Assets	230 122 000	230 842 000	233 927 000	238 867 000
Total Equity	185 343 000	185 724 000	188 477 000	193 110 000
Short-Term Group Debt	8 640 000	8 934 000	8 978 000	9 001 000
Total Long-Term Debt	34 362 000	34 667 000	34 959 000	35 235 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	20 000
Dividends	0	0	0	0
Other Current Debt	0	0	42 000	80 000
Total Current Debt	10 416 000	10 451 000	10 491 000	10 522 000
Total Equity and Debt	230 122 000	230 842 000	233 927 000	238 867 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,24 %	5,88 %	5,75 %	5,56 %
Debt-to-Equity Ratio	0,19	0,19	0,19	0,18
Operating Profit Margin	81,05 %	80,78 %	80,2 %	80,64 %
Current Ratio	1,22	1,02	1,05	1,26
Quick Ratio	1,22	1,02	1,05	1,26
Equity Ratio	0,81	0,8	0,81	0,81
Gross Profit Margin	99,57 %	99,83 %	99,63 %	99,49 %