FREDRIKSTAD EIENDOMSKONTOR AS

1607 FREDRIKSTAD

Finances

Return on Equity

39,77 %

Current Ratio

3,67

Debt-to-Equity Ratio

7,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 023 000	948 000	715 000	420 000
Net Income	350 000	2 439 000	1 280 000	1 196 000
Total Assets	7 576 000	9 794 000	11 411 000	3 370 000
Total Equity	880 000	520 000	1 480 000	2 201 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 023 000	948 000	715 000	420 000
Expenditure	362 000	391 000	1 513 000	97 000
Operating Profit	661 000	557 000	−798 000	324 000
Financial Income	1 000	2 100 000	2 001 000	1 001 000
Financial Costs	213 000	153 000	106 000	73 000
Financial Balance	−212 000	1 947 000	1 895 000	928 000
Earnings Before Tax	449 000	2 503 000	1 097 000	1 251 000
Tax	99 000	64 000	−183 000	55 000
Net Income	350 000	2 439 000	1 280 000	1 196 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 414 000	6 535 000	6 682 000	973 000
Total Current Assets	1 162 000	3 259 000	4 729 000	2 398 000
Total Assets	7 576 000	9 794 000	11 411 000	3 370 000
Total Retained Equity	770 000	420 000	1 380 000	2 101 000
Total Equity	880 000	520 000	1 480 000	2 201 000
Total Long-Term Debt	6 379 000	7 247 000	7 812 000	9 000
Total Current Debt	317 000	2 028 000	2 119 000	1 160 000
Total Equity and Debt	7 576 000	9 794 000	11 411 000	3 370 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 023 000	948 000	715 000	420 000
Revenue	1 023 000	948 000	715 000	420 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	149 000	147 000	147 000	32 000
Impairment	0	0	0	0
Expenditure	362 000	391 000	1 513 000	97 000
Operating Profit	661 000	557 000	−798 000	324 000
Financial Income	1 000	2 100 000	2 001 000	1 001 000
Financial Costs	213 000	153 000	106 000	73 000
Financial Balance	−212 000	1 947 000	1 895 000	928 000
Dividends	0	0	2 000 000	1 000 000
Net Income	350 000	2 439 000	1 280 000	1 196 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 257 000	6 393 000	6 530 000	809 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	58 000	42 000	53 000	63 000
Total Tangible Assets	6 314 000	6 435 000	6 582 000	873 000
Total Fiancial Fixed Assets	100 000	100 000	100 000	100 000
Total Fixed Assets	6 414 000	6 535 000	6 682 000	973 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 144 000	3 235 000	2 008 000	1 392 000
Total Current Assets	1 162 000	3 259 000	4 729 000	2 398 000
Total Assets	7 576 000	9 794 000	11 411 000	3 370 000
Total Equity	880 000	520 000	1 480 000	2 201 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 379 000	7 247 000	7 812 000	9 000
Creditors	106 000	90 000	125 000	11 000
Unpaid Taxes	10 000	3 000	−44 000	8 000
Dividends	0	0	2 000 000	1 000 000
Other Current Debt	84 000	51 000	38 000	85 000
Total Current Debt	317 000	2 028 000	2 119 000	1 160 000
Total Equity and Debt	7 576 000	9 794 000	11 411 000	3 370 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,77 %	469,04 %	86,49 %	54,34 %
Debt-to-Equity Ratio	7,25	13,94	5,28	0
Operating Profit Margin	64,61 %	58,76 %	−111,61 %	77,14 %
Current Ratio	3,67	1,61	2,23	2,07
Quick Ratio	3,67	1,61	2,23	2,07
Equity Ratio	0,12	0,05	0,13	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %