FRACAR EIENDOM AS

1081 OSLO

Finances

Share Ownership

Return on Equity

41,94 %

Current Ratio

3,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	676 000	347 000	30 000
Net Income	130 000	134 000	25 000
Total Assets	457 000	321 000	73 000
Total Equity	310 000	180 000	46 000

Income (NOK)	2022	2021	2020
Revenue	676 000	347 000	30 000
Expenditure	509 000	175 000	1 000
Operating Profit	167 000	172 000	29 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	167 000	172 000	29 000
Tax	37 000	38 000	5 000
Net Income	130 000	134 000	25 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	457 000	321 000	73 000
Total Assets	457 000	321 000	73 000
Total Retained Equity	289 000	159 000	25 000
Total Equity	310 000	180 000	46 000
Total Long-Term Debt	0	0	0
Total Current Debt	147 000	140 000	27 000
Total Equity and Debt	457 000	321 000	73 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	676 000	347 000	30 000
Revenue	676 000	347 000	30 000
Cost of Goods Sold	9 000	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	509 000	175 000	1 000
Operating Profit	167 000	172 000	29 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	130 000	134 000	25 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	200 000	64 000	15 000
Total Current Assets	457 000	321 000	73 000
Total Assets	457 000	321 000	73 000
Total Equity	310 000	180 000	46 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	7 000	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	103 000	103 000	23 000
Total Current Debt	147 000	140 000	27 000
Total Equity and Debt	457 000	321 000	73 000

Financial indicators	2022	2021	2020
Return on Equity	41,94 %	74,44 %	54,35 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	24,7 %	49,57 %	96,67 %
Current Ratio	3,11	2,29	2,7
Quick Ratio	3,11	2,29	2,7
Equity Ratio	0,68	0,56	0,63
Gross Profit Margin	98,67 %	100 %	100 %