FRAKKAGJERDVEGEN 89 AS

0661 OSLO

Finances

Share Ownership

Return on Equity

−50,45 %

Current Ratio

0,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	105 000	133 000	100 000	56 000
Net Income	−112 000	−28 000	−70 000	−91 000
Total Assets	748 000	615 000	529 000	353 000
Total Equity	222 000	215 000	207 000	199 000

Income (NOK)	2022	2021	2020	2019
Revenue	105 000	133 000	100 000	56 000
Expenditure	238 000	166 000	189 000	171 000
Operating Profit	−133 000	−33 000	−88 000	−115 000
Financial Income	0	0	0	0
Financial Costs	10 000	3 000	1 000	2 000
Financial Balance	−10 000	−3 000	−1 000	−2 000
Earnings Before Tax	−143 000	−35 000	−90 000	−117 000
Tax	−32 000	−8 000	−20 000	−26 000
Net Income	−112 000	−28 000	−70 000	−91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	468 000	444 000	357 000	190 000
Total Current Assets	280 000	170 000	171 000	163 000
Total Assets	748 000	615 000	529 000	353 000
Total Retained Equity	0	0	0	0
Total Equity	222 000	215 000	207 000	199 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	526 000	400 000	322 000	154 000
Total Equity and Debt	748 000	615 000	529 000	353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	105 000	133 000	100 000	56 000
Other Income	0	0	0	0
Revenue	105 000	133 000	100 000	56 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	238 000	166 000	189 000	171 000
Operating Profit	−133 000	−33 000	−88 000	−115 000
Financial Income	0	0	0	0
Financial Costs	10 000	3 000	1 000	2 000
Financial Balance	−10 000	−3 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	−112 000	−28 000	−70 000	−91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	5 000	7 000	9 000
Real Eastate	465 000	439 000	350 000	181 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	465 000	439 000	350 000	181 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	468 000	444 000	357 000	190 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	280 000	170 000	171 000	163 000
Total Assets	748 000	615 000	529 000	353 000
Total Equity	222 000	215 000	207 000	199 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	27 000	24 000	9 000
Unpaid Taxes	0	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	526 000	400 000	322 000	154 000
Total Equity and Debt	748 000	615 000	529 000	353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50,45 %	−13,02 %	−33,82 %	−45,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−126,67 %	−24,81 %	−88 %	−205,36 %
Current Ratio	0,53	0,43	0,53	1,06
Quick Ratio	0,53	0,43	0,53	1,06
Equity Ratio	0,3	0,35	0,39	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %