FRYDENLUND BOLIGLAG AS

5004 BERGEN

Finances

Share Ownership

Return on Equity

35 %

Current Ratio

1,02

Debt-to-Equity Ratio

−1,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 661 000	1 581 000	1 536 000	1 529 000
Net Income	−1 273 000	−125 000	278 000	221 000
Total Assets	1 575 000	3 011 000	3 235 000	3 159 000
Total Equity	−3 637 000	−2 364 000	−2 239 000	−2 517 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 661 000	1 581 000	1 536 000	1 529 000
Expenditure	2 796 000	1 606 000	1 138 000	1 165 000
Operating Profit	−1 135 000	−25 000	398 000	364 000
Financial Income	5 000	2 000	6 000	6 000
Financial Costs	−137 000	100 000	−120 000	148 000
Financial Balance	142 000	−98 000	126 000	−142 000
Earnings Before Tax	−1 273 000	−125 000	278 000	221 000
Tax	0	0	0	0
Net Income	−1 273 000	−125 000	278 000	221 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 451 000	1 451 000	1 451 000	1 451 000
Total Current Assets	124 000	1 561 000	1 785 000	1 709 000
Total Assets	1 575 000	3 011 000	3 235 000	3 159 000
Total Retained Equity	−3 744 000	−2 472 000	−2 346 000	−2 624 000
Total Equity	−3 637 000	−2 364 000	−2 239 000	−2 517 000
Total Long-Term Debt	5 089 000	5 269 000	5 468 000	5 657 000
Total Current Debt	122 000	106 000	6 000	19 000
Total Equity and Debt	1 575 000	3 011 000	3 235 000	3 159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 661 000	1 581 000	1 536 000	1 529 000
Revenue	1 661 000	1 581 000	1 536 000	1 529 000
Cost of Goods Sold	0	0	0	0
Salary Costs	72 000	62 000	68 000	55 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 796 000	1 606 000	1 138 000	1 165 000
Operating Profit	−1 135 000	−25 000	398 000	364 000
Financial Income	5 000	2 000	6 000	6 000
Financial Costs	−137 000	100 000	−120 000	148 000
Financial Balance	142 000	−98 000	126 000	−142 000
Dividends	0	0	0	0
Net Income	−1 273 000	−125 000	278 000	221 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 451 000	1 451 000	1 451 000	1 451 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 451 000	1 451 000	1 451 000	1 451 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 451 000	1 451 000	1 451 000	1 451 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	88 000	1 531 000	1 738 000	1 670 000
Total Current Assets	124 000	1 561 000	1 785 000	1 709 000
Total Assets	1 575 000	3 011 000	3 235 000	3 159 000
Total Equity	−3 637 000	−2 364 000	−2 239 000	−2 517 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 089 000	5 269 000	5 468 000	5 657 000
Creditors	116 000	97 000	6 000	19 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	9 000	0	0
Total Current Debt	122 000	106 000	6 000	19 000
Total Equity and Debt	1 575 000	3 011 000	3 235 000	3 159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35 %	5,29 %	−12,42 %	−8,78 %
Debt-to-Equity Ratio	−1,4	−2,23	−2,44	−2,25
Operating Profit Margin	−68,33 %	−1,58 %	25,91 %	23,81 %
Current Ratio	1,02	14,73	297,5	89,95
Quick Ratio	1,02	14,73	297,5	89,95
Equity Ratio	−2,31	−0,79	−0,69	−0,8
Gross Profit Margin	100 %	100 %	100 %	100 %