FREDENSBORG 17 AS

0255 OSLO

Finances

Return on Equity

−321,31 %

Current Ratio

85,15

Debt-to-Equity Ratio

57,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−1 674 000	−1 072 000	−409 000	−306 000
Total Assets	30 745 000	29 160 000	26 438 000	20 164 000
Total Equity	521 000	495 000	266 000	225 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	67 000	6 000	6 000	6 000
Operating Profit	−67 000	−6 000	−6 000	−6 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	1 607 000	863 000	519 000	389 000
Financial Balance	−1 606 000	−863 000	−518 000	−388 000
Earnings Before Tax	−1 674 000	−868 000	−524 000	−394 000
Tax	0	203 000	−115 000	−88 000
Net Income	−1 674 000	−1 072 000	−409 000	−306 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 042 000	27 822 000	25 950 000	19 626 000
Total Current Assets	1 703 000	1 339 000	488 000	538 000
Total Assets	30 745 000	29 160 000	26 438 000	20 164 000
Total Retained Equity	491 000	465 000	235 000	194 000
Total Equity	521 000	495 000	266 000	225 000
Total Long-Term Debt	30 204 000	28 666 000	26 172 000	19 939 000
Total Current Debt	20 000	0	0	0
Total Equity and Debt	30 745 000	29 160 000	26 438 000	20 164 000

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	67 000	6 000	6 000	6 000
Operating Profit	−67 000	−6 000	−6 000	−6 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	1 607 000	863 000	519 000	389 000
Financial Balance	−1 606 000	−863 000	−518 000	−388 000
Dividends	0	0	0	0
Net Income	−1 674 000	−1 072 000	−409 000	−306 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	203 000	88 000
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	29 042 000	27 822 000	25 747 000	19 538 000
Total Fixed Assets	29 042 000	27 822 000	25 950 000	19 626 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	39 000	38 000	38 000
Total Current Assets	1 703 000	1 339 000	488 000	538 000
Total Assets	30 745 000	29 160 000	26 438 000	20 164 000
Total Equity	521 000	495 000	266 000	225 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	30 204 000	28 666 000	26 172 000	19 939 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 000	0	0	0
Total Current Debt	20 000	0	0	0
Total Equity and Debt	30 745 000	29 160 000	26 438 000	20 164 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−321,31 %	−216,57 %	−153,76 %	−136 %
Debt-to-Equity Ratio	57,97	57,91	98,39	88,62
Operating Profit Margin	-	-	-	-
Current Ratio	85,15	-	-	-
Quick Ratio	85,15	-	-	-
Equity Ratio	0,02	0,02	0,01	0,01
Gross Profit Margin	-	-	-	-