FREMTIND LIVSFORSIKRING AS

0181 OSLO

Finances

Return on Equity

17,05 %

Current Ratio

18,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 640 000 000	3 496 731 000	3 324 470 000	3 000
Net Income	421 000 000	620 668 000	113 752 000	1 284 000
Total Assets	12 290 000 000	11 809 785 000	10 657 998 000	1 302 304 000
Total Equity	2 469 000 000	2 429 855 000	2 468 846 000	1 001 385 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 640 000 000	3 496 731 000	3 324 470 000	3 000
Expenditure	0	0	0	0
Operating Profit	585 000 000	872 963 000	181 747 000	1 000
Financial Income	33 000 000	23 116 000	23 144 000	2 075 000
Financial Costs	14 000 000	25 914 000	11 554 000	364 000
Financial Balance	19 000 000	−2 798 000	11 590 000	1 711 000
Earnings Before Tax	604 000 000	870 165 000	193 337 000	1 712 000
Tax	183 000 000	249 497 000	79 585 000	428 000
Net Income	421 000 000	620 668 000	113 752 000	1 284 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 944 000 000	9 272 436 000	8 491 402 000	0
Total Current Assets	2 191 000 000	2 379 904 000	1 904 366 000	1 202 195 000
Total Assets	12 290 000 000	11 809 785 000	10 657 998 000	1 302 304 000
Total Retained Equity	17 000 000	−22 202 000	16 789 000	1 285 000
Total Equity	2 469 000 000	2 429 855 000	2 468 846 000	1 001 385 000
Total Long-Term Debt	9 886 000 000	9 295 562 000	8 095 281 000	300 436 000
Total Current Debt	119 000 000	84 368 000	93 870 000	483 000
Total Equity and Debt	12 292 000 000	11 809 785 000	10 657 997 000	1 302 304 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 676 000 000	3 396 945 000	3 168 313 000	0
Other Income	−36 000 000	99 786 000	156 157 000	3 000
Revenue	3 640 000 000	3 496 731 000	3 324 470 000	3 000
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	0	0	0	0
Operating Profit	585 000 000	872 963 000	181 747 000	1 000
Financial Income	33 000 000	23 116 000	23 144 000	2 075 000
Financial Costs	14 000 000	25 914 000	11 554 000	364 000
Financial Balance	19 000 000	−2 798 000	11 590 000	1 711 000
Dividends	0	0	0	0
Net Income	421 000 000	620 668 000	113 752 000	1 284 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	892 000 000	1 013 841 000	1 142 130 000	0
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	9 052 000 000	8 258 595 000	7 349 272 000	0
Total Fixed Assets	9 944 000 000	9 272 436 000	8 491 402 000	0
Stock	0	0	0	0
Total Investments	2 689 000 000	2 891 716 000	2 425 783 000	1 202 195 000
Cash, Bank	0	0	0	0
Total Current Assets	2 191 000 000	2 379 904 000	1 904 366 000	1 202 195 000
Total Assets	12 290 000 000	11 809 785 000	10 657 998 000	1 302 304 000
Total Equity	2 469 000 000	2 429 855 000	2 468 846 000	1 001 385 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 886 000 000	9 295 562 000	8 095 281 000	300 436 000
Creditors	43 000 000	9 492 000	25 822 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	132 000 000	98 793 000	101 609 000	483 000
Total Current Debt	119 000 000	84 368 000	93 870 000	483 000
Total Equity and Debt	12 292 000 000	11 809 785 000	10 657 997 000	1 302 304 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,05 %	25,54 %	4,61 %	0,13 %
Debt-to-Equity Ratio	4	3,83	3,28	0,3
Operating Profit Margin	16,07 %	24,97 %	5,47 %	33,33 %
Current Ratio	18,41	28,21	20,29	2 489,02
Quick Ratio	18,41	28,21	20,29	2 489,02
Equity Ratio	0,2	0,21	0,23	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %