FROFIX EIENDOM AS

2827 HUNNDALEN

Finances

Share Ownership

Return on Equity

57,76 %

Current Ratio

3,3

Debt-to-Equity Ratio

−20,72

Key figures (NOK)	2022	2021	2020
Revenue	185 000	279 000	116 000
Net Income	−93 000	−1 000	−93 000
Total Assets	3 184 000	3 251 000	3 317 000
Total Equity	−161 000	−69 000	−68 000

Income (NOK)	2022	2021	2020
Revenue	185 000	279 000	116 000
Expenditure	111 000	153 000	140 000
Operating Profit	74 000	126 000	−24 000
Financial Income	0	0	0
Financial Costs	167 000	127 000	69 000
Financial Balance	−167 000	−127 000	−69 000
Earnings Before Tax	−93 000	−1 000	−93 000
Tax	0	0	0
Net Income	−93 000	−1 000	−93 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 152 000	3 218 000	3 285 000
Total Current Assets	33 000	33 000	32 000
Total Assets	3 184 000	3 251 000	3 317 000
Total Retained Equity	−186 000	−93 000	−93 000
Total Equity	−161 000	−69 000	−68 000
Total Long-Term Debt	3 336 000	3 320 000	3 385 000
Total Current Debt	10 000	0	0
Total Equity and Debt	3 184 000	3 251 000	3 317 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	185 000	279 000	116 000
Revenue	185 000	279 000	116 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	67 000	67 000	99 000
Impairment	0	0	0
Expenditure	111 000	153 000	140 000
Operating Profit	74 000	126 000	−24 000
Financial Income	0	0	0
Financial Costs	167 000	127 000	69 000
Financial Balance	−167 000	−127 000	−69 000
Dividends	0	0	0
Net Income	−93 000	−1 000	−93 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	3 152 000	3 218 000	3 285 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	3 152 000	3 218 000	3 285 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	3 152 000	3 218 000	3 285 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	0	0
Total Current Assets	33 000	33 000	32 000
Total Assets	3 184 000	3 251 000	3 317 000
Total Equity	−161 000	−69 000	−68 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 336 000	3 320 000	3 385 000
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	10 000	0	0
Total Current Debt	10 000	0	0
Total Equity and Debt	3 184 000	3 251 000	3 317 000

Financial indicators	2022	2021	2020
Return on Equity	57,76 %	1,45 %	136,76 %
Debt-to-Equity Ratio	−20,72	−48,12	−49,78
Operating Profit Margin	40 %	45,16 %	−20,69 %
Current Ratio	3,3	-	-
Quick Ratio	3,3	-	-
Equity Ratio	−0,05	−0,02	−0,02
Gross Profit Margin	100 %	100 %	100 %