FRIER VEST HAVNEEIENDOM AS

3950 BREVIK

Finances

Share Ownership

Return on Equity

1,78 %

Current Ratio

0,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 992 000	78 000	479 000	10 000
Net Income	1 644 000	−1 085 000	−136 000	4 000
Total Assets	114 066 000	112 794 000	93 341 000	10 148 000
Total Equity	92 374 000	91 152 000	52 908 000	44 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 992 000	78 000	479 000	10 000
Expenditure	563 000	1 005 000	696 000	15 000
Operating Profit	2 429 000	−927 000	−217 000	−5 000
Financial Income	0	0	81 000	13 000
Financial Costs	667 000	158 000	0	5 000
Financial Balance	−667 000	−158 000	81 000	8 000
Earnings Before Tax	1 763 000	−1 085 000	−136 000	4 000
Tax	119 000	0	0	0
Net Income	1 644 000	−1 085 000	−136 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	113 031 000	108 637 000	86 987 000	6 354 000
Total Current Assets	1 035 000	4 157 000	6 354 000	3 794 000
Total Assets	114 066 000	112 794 000	93 341 000	10 148 000
Total Retained Equity	6 000	−1 217 000	−132 000	4 000
Total Equity	92 374 000	91 152 000	52 908 000	44 000
Total Long-Term Debt	0	0	38 500 000	10 000 000
Total Current Debt	21 692 000	21 642 000	1 934 000	105 000
Total Equity and Debt	114 066 000	112 794 000	93 341 000	10 148 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	909 000	0	170 000	0
Other Income	2 084 000	78 000	309 000	10 000
Revenue	2 992 000	78 000	479 000	10 000
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	563 000	1 005 000	696 000	15 000
Operating Profit	2 429 000	−927 000	−217 000	−5 000
Financial Income	0	0	81 000	13 000
Financial Costs	667 000	158 000	0	5 000
Financial Balance	−667 000	−158 000	81 000	8 000
Dividends	0	0	0	0
Net Income	1 644 000	−1 085 000	−136 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	113 031 000	108 237 000	86 497 000	6 354 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	113 031 000	108 237 000	86 497 000	6 354 000
Total Fiancial Fixed Assets	0	400 000	490 000	0
Total Fixed Assets	113 031 000	108 637 000	86 987 000	6 354 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	5 969 000	3 792 000
Total Current Assets	1 035 000	4 157 000	6 354 000	3 794 000
Total Assets	114 066 000	112 794 000	93 341 000	10 148 000
Total Equity	92 374 000	91 152 000	52 908 000	44 000
Short-Term Group Debt	540 000	0	829 000	0
Total Long-Term Debt	0	0	38 500 000	10 000 000
Creditors	977 000	8 474 000	990 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 572 000	3 940 000	114 000	100 000
Total Current Debt	21 692 000	21 642 000	1 934 000	105 000
Total Equity and Debt	114 066 000	112 794 000	93 341 000	10 148 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,78 %	−1,19 %	−0,26 %	9,09 %
Debt-to-Equity Ratio	0	0	0,73	227,27
Operating Profit Margin	81,18 %	−1 188,46 %	−45,3 %	−50 %
Current Ratio	0,05	0,19	3,29	36,13
Quick Ratio	0,05	0,19	3,29	36,13
Equity Ratio	0,81	0,81	0,57	0
Gross Profit Margin	100 %	100 %	100 %	100 %