FRIISBO 2 AS

0252 OSLO

Finances

Share Ownership

Return on Equity

−75,12 %

Current Ratio

0,79

Debt-to-Equity Ratio

12,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	853 000	444 000	538 000	258 000
Net Income	−1 733 000	−731 000	386 000	33 026 000
Total Assets	31 324 000	31 835 000	31 933 000	16 446 000
Total Equity	2 307 000	4 040 000	4 771 000	4 260 000

Income (NOK)	2022	2021	2020	2019
Revenue	853 000	444 000	538 000	258 000
Expenditure	847 000	745 000	427 000	2 184 000
Operating Profit	5 000	−301 000	111 000	−1 925 000
Financial Income	0	4 000	0	34 985 000
Financial Costs	964 000	640 000	327 000	34 000
Financial Balance	−964 000	−636 000	−327 000	34 951 000
Earnings Before Tax	−959 000	−938 000	−216 000	33 026 000
Tax	774 000	−207 000	−603 000	0
Net Income	−1 733 000	−731 000	386 000	33 026 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 154 000	31 547 000	31 366 000	14 982 000
Total Current Assets	170 000	288 000	567 000	1 464 000
Total Assets	31 324 000	31 835 000	31 933 000	16 446 000
Total Retained Equity	965 000	2 699 000	3 430 000	3 043 000
Total Equity	2 307 000	4 040 000	4 771 000	4 260 000
Total Long-Term Debt	28 802 000	27 721 000	26 722 000	12 068 000
Total Current Debt	216 000	74 000	439 000	117 000
Total Equity and Debt	31 324 000	31 835 000	31 933 000	16 446 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	853 000	444 000	538 000	258 000
Revenue	853 000	444 000	538 000	258 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	189 000	189 000	36 000	36 000
Impairment	0	0	0	0
Expenditure	847 000	745 000	427 000	2 184 000
Operating Profit	5 000	−301 000	111 000	−1 925 000
Financial Income	0	4 000	0	34 985 000
Financial Costs	964 000	640 000	327 000	34 000
Financial Balance	−964 000	−636 000	−327 000	34 951 000
Dividends	0	0	0	30 000 000
Net Income	−1 733 000	−731 000	386 000	33 026 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	774 000	567 000	0
Real Eastate	30 420 000	30 609 000	30 798 000	14 946 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	734 000	0	0	0
Total Tangible Assets	31 154 000	30 609 000	30 798 000	14 946 000
Total Fiancial Fixed Assets	0	163 000	0	36 000
Total Fixed Assets	31 154 000	31 547 000	31 366 000	14 982 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	170 000	263 000	407 000	287 000
Total Current Assets	170 000	288 000	567 000	1 464 000
Total Assets	31 324 000	31 835 000	31 933 000	16 446 000
Total Equity	2 307 000	4 040 000	4 771 000	4 260 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 802 000	27 721 000	26 722 000	12 068 000
Creditors	148 000	6 000	5 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	30 000 000
Other Current Debt	68 000	68 000	434 000	117 000
Total Current Debt	216 000	74 000	439 000	117 000
Total Equity and Debt	31 324 000	31 835 000	31 933 000	16 446 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−75,12 %	−18,09 %	8,09 %	775,26 %
Debt-to-Equity Ratio	12,48	6,86	5,6	2,83
Operating Profit Margin	0,59 %	−67,79 %	20,63 %	−746,12 %
Current Ratio	0,79	3,89	1,29	12,51
Quick Ratio	0,79	3,89	1,29	12,51
Equity Ratio	0,07	0,13	0,15	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %