FROGNERVEIEN 30 AS

0263 OSLO

Finances

Share Ownership

Return on Equity

−828,57 %

Current Ratio

N/A

Debt-to-Equity Ratio

−695,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	370 000	310 000	260 000	130 000
Net Income	58 000	36 000	−108 000	−22 000
Total Assets	4 862 000	4 900 000	4 948 000	5 052 000
Total Equity	−7 000	−65 000	−100 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	370 000	310 000	260 000	130 000
Expenditure	151 000	144 000	229 000	100 000
Operating Profit	219 000	165 000	32 000	30 000
Financial Income	0	0	0	0
Financial Costs	161 000	130 000	140 000	52 000
Financial Balance	−161 000	−130 000	−140 000	−52 000
Earnings Before Tax	58 000	36 000	−108 000	−22 000
Tax	0	0	0	0
Net Income	58 000	36 000	−108 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 833 000	4 882 000	4 931 000	4 981 000
Total Current Assets	29 000	18 000	17 000	71 000
Total Assets	4 862 000	4 900 000	4 948 000	5 052 000
Total Retained Equity	−37 000	−95 000	−130 000	−22 000
Total Equity	−7 000	−65 000	−100 000	8 000
Total Long-Term Debt	4 869 000	4 948 000	5 034 000	5 018 000
Total Current Debt	0	17 000	14 000	27 000
Total Equity and Debt	4 862 000	4 900 000	4 948 000	5 052 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	5 000
Other Income	370 000	310 000	260 000	125 000
Revenue	370 000	310 000	260 000	130 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	49 000	49 000	50 000	50 000
Impairment	0	0	0	0
Expenditure	151 000	144 000	229 000	100 000
Operating Profit	219 000	165 000	32 000	30 000
Financial Income	0	0	0	0
Financial Costs	161 000	130 000	140 000	52 000
Financial Balance	−161 000	−130 000	−140 000	−52 000
Dividends	0	0	0	0
Net Income	58 000	36 000	−108 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 833 000	4 882 000	4 931 000	4 981 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 833 000	4 882 000	4 931 000	4 981 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 833 000	4 882 000	4 931 000	4 981 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	12 000	17 000	46 000
Total Current Assets	29 000	18 000	17 000	71 000
Total Assets	4 862 000	4 900 000	4 948 000	5 052 000
Total Equity	−7 000	−65 000	−100 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 869 000	4 948 000	5 034 000	5 018 000
Creditors	0	17 000	14 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	25 000
Total Current Debt	0	17 000	14 000	27 000
Total Equity and Debt	4 862 000	4 900 000	4 948 000	5 052 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−828,57 %	−55,38 %	108 %	−275 %
Debt-to-Equity Ratio	−695,57	−76,12	−50,34	627,25
Operating Profit Margin	59,19 %	53,23 %	12,31 %	23,08 %
Current Ratio	-	1,06	1,21	2,63
Quick Ratio	-	1,06	1,21	2,63
Equity Ratio	−0	−0,01	−0,02	0
Gross Profit Margin	100 %	100 %	100 %	100 %