FRAHNE AS

1166 OSLO

Finances

Share Ownership

Return on Equity

33,95 %

Current Ratio

1,25

Debt-to-Equity Ratio

5,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 510 000	1 509 000	1 501 000	496 000
Net Income	590 000	567 000	551 000	1 000
Total Assets	11 627 000	12 862 000	12 674 000	12 356 000
Total Equity	1 738 000	1 148 000	581 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 510 000	1 509 000	1 501 000	496 000
Expenditure	333 000	372 000	325 000	343 000
Operating Profit	1 177 000	1 137 000	1 176 000	153 000
Financial Income	7 000	6 000	3 000	4 000
Financial Costs	427 000	417 000	472 000	157 000
Financial Balance	−420 000	−411 000	−469 000	−153 000
Earnings Before Tax	757 000	726 000	706 000	1 000
Tax	166 000	160 000	155 000	0
Net Income	590 000	567 000	551 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 161 000	11 399 000	11 637 000	11 875 000
Total Current Assets	466 000	1 463 000	1 037 000	480 000
Total Assets	11 627 000	12 862 000	12 674 000	12 356 000
Total Retained Equity	1 708 000	1 118 000	551 000	1 000
Total Equity	1 738 000	1 148 000	581 000	31 000
Total Long-Term Debt	9 515 000	11 361 000	11 763 000	12 117 000
Total Current Debt	374 000	353 000	330 000	208 000
Total Equity and Debt	11 627 000	12 862 000	12 674 000	12 356 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 509 000	1 501 000	496 000
Other Income	1 510 000	0	0	0
Revenue	1 510 000	1 509 000	1 501 000	496 000
Cost of Goods Sold	0	13 000	0	0
Salary Costs	0	0	0	0
Depreciation	238 000	238 000	238 000	25 000
Impairment	0	0	0	0
Expenditure	333 000	372 000	325 000	343 000
Operating Profit	1 177 000	1 137 000	1 176 000	153 000
Financial Income	7 000	6 000	3 000	4 000
Financial Costs	427 000	417 000	472 000	157 000
Financial Balance	−420 000	−411 000	−469 000	−153 000
Dividends	0	0	0	0
Net Income	590 000	567 000	551 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 161 000	11 399 000	11 637 000	11 875 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 161 000	11 399 000	11 637 000	11 875 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 161 000	11 399 000	11 637 000	11 875 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	290 000	1 295 000	876 000	274 000
Total Current Assets	466 000	1 463 000	1 037 000	480 000
Total Assets	11 627 000	12 862 000	12 674 000	12 356 000
Total Equity	1 738 000	1 148 000	581 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 515 000	11 361 000	11 763 000	12 117 000
Creditors	8 000	7 000	43 000	26 000
Unpaid Taxes	59 000	54 000	53 000	57 000
Dividends	0	0	0	0
Other Current Debt	137 000	130 000	125 000	125 000
Total Current Debt	374 000	353 000	330 000	208 000
Total Equity and Debt	11 627 000	12 862 000	12 674 000	12 356 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,95 %	49,39 %	94,84 %	3,23 %
Debt-to-Equity Ratio	5,47	9,9	20,25	390,87
Operating Profit Margin	77,95 %	75,35 %	78,35 %	30,85 %
Current Ratio	1,25	4,14	3,14	2,31
Quick Ratio	1,25	4,14	3,14	2,31
Equity Ratio	0,15	0,09	0,05	0
Gross Profit Margin	100 %	99,14 %	100 %	100 %