FRYDENLUNDHJØRNET AS

8516 NARVIK

Finances

Share Ownership

Return on Equity

12,26 %

Current Ratio

5,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	983 000	972 000	840 000	931 000
Net Income	319 000	273 000	171 000	322 000
Total Assets	2 931 000	2 846 000	2 642 000	2 696 000
Total Equity	2 603 000	2 483 000	2 410 000	2 389 000

Income (NOK)	2022	2021	2020	2019
Revenue	983 000	972 000	840 000	931 000
Expenditure	638 000	605 000	606 000	542 000
Operating Profit	345 000	368 000	233 000	389 000
Financial Income	13 000	1 000	5 000	11 000
Financial Costs	0	0	0	0
Financial Balance	13 000	1 000	5 000	11 000
Earnings Before Tax	357 000	369 000	238 000	400 000
Tax	38 000	96 000	67 000	77 000
Net Income	319 000	273 000	171 000	322 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 234 000	850 000	919 000	987 000
Total Current Assets	1 698 000	1 997 000	1 723 000	1 709 000
Total Assets	2 931 000	2 846 000	2 642 000	2 696 000
Total Retained Equity	2 103 000	1 983 000	1 910 000	1 889 000
Total Equity	2 603 000	2 483 000	2 410 000	2 389 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	329 000	363 000	231 000	307 000
Total Equity and Debt	2 931 000	2 846 000	2 642 000	2 696 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	983 000	972 000	840 000	931 000
Revenue	983 000	972 000	840 000	931 000
Cost of Goods Sold	7 000	0	3 000	4 000
Salary Costs	0	0	0	0
Depreciation	17 000	69 000	69 000	69 000
Impairment	0	0	0	0
Expenditure	638 000	605 000	606 000	542 000
Operating Profit	345 000	368 000	233 000	389 000
Financial Income	13 000	1 000	5 000	11 000
Financial Costs	0	0	0	0
Financial Balance	13 000	1 000	5 000	11 000
Dividends	200 000	200 000	150 000	200 000
Net Income	319 000	273 000	171 000	322 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 234 000	850 000	919 000	987 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 234 000	850 000	919 000	987 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 234 000	850 000	919 000	987 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 698 000	1 997 000	1 723 000	1 703 000
Total Current Assets	1 698 000	1 997 000	1 723 000	1 709 000
Total Assets	2 931 000	2 846 000	2 642 000	2 696 000
Total Equity	2 603 000	2 483 000	2 410 000	2 389 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	36 000	63 000	8 000	12 000
Unpaid Taxes	0	0	0	0
Dividends	200 000	200 000	150 000	200 000
Other Current Debt	55 000	4 000	6 000	18 000
Total Current Debt	329 000	363 000	231 000	307 000
Total Equity and Debt	2 931 000	2 846 000	2 642 000	2 696 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,26 %	10,99 %	7,1 %	13,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	35,1 %	37,86 %	27,74 %	41,78 %
Current Ratio	5,16	5,5	7,46	5,57
Quick Ratio	5,16	5,5	7,46	5,57
Equity Ratio	0,89	0,87	0,91	0,89
Gross Profit Margin	99,29 %	100 %	99,64 %	99,57 %