FRIMURERGÅRDEN AS

3238 SANDEFJORD

Finances

Share Ownership

Return on Equity

0,84 %

Current Ratio

20,76

Debt-to-Equity Ratio

1,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	481 000	420 000	444 000	479 000
Net Income	21 000	60 000	−78 000	33 000
Total Assets	5 872 000	5 837 000	5 773 000	5 985 000
Total Equity	2 509 000	2 488 000	2 428 000	2 506 000

Income (NOK)	2022	2021	2020	2019
Revenue	481 000	420 000	444 000	479 000
Expenditure	321 000	254 000	445 000	311 000
Operating Profit	160 000	166 000	−1 000	168 000
Financial Income	0	0	0	0
Financial Costs	133 000	88 000	100 000	126 000
Financial Balance	−133 000	−88 000	−100 000	−126 000
Earnings Before Tax	27 000	77 000	−101 000	42 000
Tax	6 000	17 000	−22 000	9 000
Net Income	21 000	60 000	−78 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 352 000	5 779 000	5 674 000	5 501 000
Total Current Assets	519 000	58 000	98 000	484 000
Total Assets	5 872 000	5 837 000	5 773 000	5 985 000
Total Retained Equity	501 000	481 000	420 000	499 000
Total Equity	2 509 000	2 488 000	2 428 000	2 506 000
Total Long-Term Debt	3 338 000	3 332 000	3 319 000	3 450 000
Total Current Debt	25 000	17 000	26 000	29 000
Total Equity and Debt	5 872 000	5 837 000	5 773 000	5 985 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	481 000	420 000	444 000	479 000
Revenue	481 000	420 000	444 000	479 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	67 000	63 000	63 000	63 000
Impairment	0	0	0	0
Expenditure	321 000	254 000	445 000	311 000
Operating Profit	160 000	166 000	−1 000	168 000
Financial Income	0	0	0	0
Financial Costs	133 000	88 000	100 000	126 000
Financial Balance	−133 000	−88 000	−100 000	−126 000
Dividends	0	0	0	0
Net Income	21 000	60 000	−78 000	33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	4 000	0
Real Eastate	5 307 000	5 370 000	5 433 000	5 501 000
Machinery and Plant Facilities	45 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 352 000	5 370 000	5 433 000	5 501 000
Total Fiancial Fixed Assets	0	409 000	238 000	0
Total Fixed Assets	5 352 000	5 779 000	5 674 000	5 501 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	115 000	42 000	98 000	17 000
Total Current Assets	519 000	58 000	98 000	484 000
Total Assets	5 872 000	5 837 000	5 773 000	5 985 000
Total Equity	2 509 000	2 488 000	2 428 000	2 506 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 338 000	3 332 000	3 319 000	3 450 000
Creditors	12 000	6 000	13 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	11 000	13 000	29 000
Total Current Debt	25 000	17 000	26 000	29 000
Total Equity and Debt	5 872 000	5 837 000	5 773 000	5 985 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,84 %	2,41 %	−3,21 %	1,32 %
Debt-to-Equity Ratio	1,33	1,34	1,37	1,38
Operating Profit Margin	33,26 %	39,52 %	−0,23 %	35,07 %
Current Ratio	20,76	3,41	3,77	16,69
Quick Ratio	20,76	3,41	3,77	16,69
Equity Ratio	0,43	0,43	0,42	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %