FREDRIKSTAD BYINVEST 2 AS

0270 OSLO

Finances

Return on Equity

−4,16 %

Current Ratio

0,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−2 709 000	−3 379 000	−6 422 000	−6 251 000
Total Assets	267 504 000	273 904 000	284 499 000	300 973 000
Total Equity	65 078 000	71 487 000	82 216 000	96 778 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	211 000	218 000	198 000	587 000
Operating Profit	−211 000	−218 000	−198 000	−587 000
Financial Income	5 222 000	4 370 000	449 000	0
Financial Costs	8 484 000	8 484 000	8 484 000	8 580 000
Financial Balance	−3 262 000	−4 114 000	−8 035 000	−8 580 000
Earnings Before Tax	−3 473 000	−4 332 000	−8 233 000	−9 167 000
Tax	−764 000	−953 000	−1 811 000	−2 916 000
Net Income	−2 709 000	−3 379 000	−6 422 000	−6 251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	260 145 000	269 336 000	283 883 000	299 021 000
Total Current Assets	7 359 000	4 568 000	616 000	1 952 000
Total Assets	267 504 000	273 904 000	284 499 000	300 973 000
Total Retained Equity	−24 762 000	−22 053 000	−18 674 000	−12 252 000
Total Equity	65 078 000	71 487 000	82 216 000	96 778 000
Total Long-Term Debt	0	202 000 000	202 000 000	202 000 000
Total Current Debt	202 426 000	417 000	283 000	2 195 000
Total Equity and Debt	267 504 000	273 904 000	284 499 000	300 973 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	211 000	218 000	198 000	587 000
Operating Profit	−211 000	−218 000	−198 000	−587 000
Financial Income	5 222 000	4 370 000	449 000	0
Financial Costs	8 484 000	8 484 000	8 484 000	8 580 000
Financial Balance	−3 262 000	−4 114 000	−8 035 000	−8 580 000
Dividends	0	0	0	0
Net Income	−2 709 000	−3 379 000	−6 422 000	−6 251 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 445 000	5 681 000	4 728 000	2 916 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	253 700 000	263 655 000	279 155 000	296 105 000
Total Fixed Assets	260 145 000	269 336 000	283 883 000	299 021 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	75 000	167 000	40 000
Total Current Assets	7 359 000	4 568 000	616 000	1 952 000
Total Assets	267 504 000	273 904 000	284 499 000	300 973 000
Total Equity	65 078 000	71 487 000	82 216 000	96 778 000
Short-Term Group Debt	0	0	0	1 912 000
Total Long-Term Debt	0	202 000 000	202 000 000	202 000 000
Creditors	143 000	134 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	283 000	283 000	283 000	283 000
Total Current Debt	202 426 000	417 000	283 000	2 195 000
Total Equity and Debt	267 504 000	273 904 000	284 499 000	300 973 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,16 %	−4,73 %	−7,81 %	−6,46 %
Debt-to-Equity Ratio	0	2,83	2,46	2,09
Operating Profit Margin	-	-	-	-
Current Ratio	0,04	10,95	2,18	0,89
Quick Ratio	0,04	10,95	2,18	0,89
Equity Ratio	0,24	0,26	0,29	0,32
Gross Profit Margin	-	-	-	-