FRØYTOR EIENDOM AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

32,41 %

Current Ratio

0,94

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020
Revenue	1 273 000	1 364 000	1 273 000
Net Income	647 000	775 000	783 000
Total Assets	5 104 000	4 483 000	3 815 000
Total Equity	1 996 000	3 374 000	3 374 000

Income (NOK)	2022	2021	2020
Revenue	1 273 000	1 364 000	1 273 000
Expenditure	444 000	370 000	269 000
Operating Profit	828 000	994 000	1 003 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	830 000	994 000	1 003 000
Tax	182 000	219 000	221 000
Net Income	647 000	775 000	783 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	2 260 000	2 407 000	2 553 000
Total Current Assets	2 843 000	2 076 000	1 262 000
Total Assets	5 104 000	4 483 000	3 815 000
Total Retained Equity	1 958 000	3 335 000	3 335 000
Total Equity	1 996 000	3 374 000	3 374 000
Total Long-Term Debt	71 000	85 000	98 000
Total Current Debt	3 037 000	1 023 000	344 000
Total Equity and Debt	5 104 000	4 483 000	3 815 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	1 273 000	1 364 000	1 273 000
Revenue	1 273 000	1 364 000	1 273 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	146 000	146 000	146 000
Impairment	0	0	0
Expenditure	444 000	370 000	269 000
Operating Profit	828 000	994 000	1 003 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Dividends	2 025 000	775 000	0
Net Income	647 000	775 000	783 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	2 260 000	2 407 000	2 553 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	2 260 000	2 407 000	2 553 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	2 260 000	2 407 000	2 553 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 573 000	682 000	0
Total Current Assets	2 843 000	2 076 000	1 262 000
Total Assets	5 104 000	4 483 000	3 815 000
Total Equity	1 996 000	3 374 000	3 374 000
Short-Term Group Debt	775 000	0	0
Total Long-Term Debt	71 000	85 000	98 000
Creditors	3 000	2 000	2 000
Unpaid Taxes	0	15 000	0
Dividends	2 025 000	775 000	0
Other Current Debt	37 000	0	111 000
Total Current Debt	3 037 000	1 023 000	344 000
Total Equity and Debt	5 104 000	4 483 000	3 815 000

Financial indicators	2022	2021	2020
Return on Equity	32,41 %	22,97 %	23,21 %
Debt-to-Equity Ratio	0,04	0,03	0,03
Operating Profit Margin	65,04 %	72,87 %	78,79 %
Current Ratio	0,94	2,03	3,67
Quick Ratio	0,94	2,03	3,67
Equity Ratio	0,39	0,75	0,88
Gross Profit Margin	100 %	100 %	100 %