FREDRIKSTAD BRUKTBIL EIENDOM AS

1617 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

12,84 %

Current Ratio

22,9

Debt-to-Equity Ratio

8,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	745 000	1 000 000	1 216 000	113 000
Net Income	132 000	564 000	725 000	−41 000
Total Assets	9 526 000	9 271 000	9 475 000	8 657 000
Total Equity	1 028 000	896 000	636 000	−11 000

Income (NOK)	2022	2021	2020	2019
Revenue	745 000	1 000 000	1 216 000	113 000
Expenditure	395 000	245 000	246 000	72 000
Operating Profit	350 000	755 000	970 000	41 000
Financial Income	0	0	0	0
Financial Costs	104 000	32 000	40 000	93 000
Financial Balance	−104 000	−32 000	−40 000	−93 000
Earnings Before Tax	246 000	723 000	930 000	−53 000
Tax	113 000	159 000	205 000	−12 000
Net Income	132 000	564 000	725 000	−41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 816 000	8 970 000	8 410 000	8 490 000
Total Current Assets	710 000	301 000	1 065 000	167 000
Total Assets	9 526 000	9 271 000	9 475 000	8 657 000
Total Retained Equity	998 000	866 000	606 000	−41 000
Total Equity	1 028 000	896 000	636 000	−11 000
Total Long-Term Debt	8 466 000	7 927 000	8 267 000	8 641 000
Total Current Debt	31 000	448 000	571 000	27 000
Total Equity and Debt	9 526 000	9 271 000	9 475 000	8 657 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	745 000	1 000 000	1 216 000	113 000
Revenue	745 000	1 000 000	1 216 000	113 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	209 000	102 000	69 000	69 000
Impairment	0	0	0	0
Expenditure	395 000	245 000	246 000	72 000
Operating Profit	350 000	755 000	970 000	41 000
Financial Income	0	0	0	0
Financial Costs	104 000	32 000	40 000	93 000
Financial Balance	−104 000	−32 000	−40 000	−93 000
Dividends	0	0	0	0
Net Income	132 000	564 000	725 000	−41 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	12 000
Real Eastate	8 272 000	8 341 000	8 410 000	8 479 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	544 000	629 000	0	0
Total Tangible Assets	8 816 000	8 970 000	8 410 000	8 479 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 816 000	8 970 000	8 410 000	8 490 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	499 000	2 000	115 000	26 000
Total Current Assets	710 000	301 000	1 065 000	167 000
Total Assets	9 526 000	9 271 000	9 475 000	8 657 000
Total Equity	1 028 000	896 000	636 000	−11 000
Short-Term Group Debt	0	390 000	470 000	0
Total Long-Term Debt	8 466 000	7 927 000	8 267 000	8 641 000
Creditors	17 000	−7 000	−6 000	0
Unpaid Taxes	4 000	64 000	48 000	27 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	31 000	448 000	571 000	27 000
Total Equity and Debt	9 526 000	9 271 000	9 475 000	8 657 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,84 %	62,95 %	113,99 %	372,73 %
Debt-to-Equity Ratio	8,24	8,85	13	−785,55
Operating Profit Margin	46,98 %	75,5 %	79,77 %	36,28 %
Current Ratio	22,9	0,67	1,87	6,19
Quick Ratio	22,9	0,67	1,87	6,19
Equity Ratio	0,11	0,1	0,07	−0
Gross Profit Margin	100 %	100 %	100 %	100 %