FRISTAD EIENDOM AS

3890 VINJE

Finances

Share Ownership

Return on Equity

17,37 %

Current Ratio

1,38

Debt-to-Equity Ratio

1,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 122 000	10 808 000	11 597 000	13 083 000
Net Income	1 614 000	3 978 000	4 548 000	3 369 000
Total Assets	28 698 000	31 667 000	32 407 000	30 380 000
Total Equity	9 293 000	7 885 000	6 078 000	4 470 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 122 000	10 808 000	11 597 000	13 083 000
Expenditure	3 813 000	5 477 000	5 598 000	8 312 000
Operating Profit	2 309 000	5 330 000	5 998 000	4 772 000
Financial Income	20 000	20 000	166 000	58 000
Financial Costs	266 000	255 000	340 000	515 000
Financial Balance	−246 000	−235 000	−174 000	−457 000
Earnings Before Tax	2 064 000	5 095 000	5 824 000	4 315 000
Tax	450 000	1 117 000	1 276 000	946 000
Net Income	1 614 000	3 978 000	4 548 000	3 369 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 101 000	26 999 000	26 384 000	27 525 000
Total Current Assets	2 597 000	4 668 000	6 023 000	2 855 000
Total Assets	28 698 000	31 667 000	32 407 000	30 380 000
Total Retained Equity	8 293 000	6 885 000	5 078 000	3 470 000
Total Equity	9 293 000	7 885 000	6 078 000	4 470 000
Total Long-Term Debt	17 528 000	21 392 000	20 805 000	20 383 000
Total Current Debt	1 877 000	2 389 000	5 524 000	5 527 000
Total Equity and Debt	28 698 000	31 667 000	32 407 000	30 380 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	413 000	556 000	118 000	159 000
Other Income	5 709 000	10 251 000	11 478 000	12 924 000
Revenue	6 122 000	10 808 000	11 597 000	13 083 000
Cost of Goods Sold	5 000	289 000	14 000	85 000
Salary Costs	0	0	171 000	1 202 000
Depreciation	1 287 000	1 268 000	1 283 000	1 296 000
Impairment	0	0	0	0
Expenditure	3 813 000	5 477 000	5 598 000	8 312 000
Operating Profit	2 309 000	5 330 000	5 998 000	4 772 000
Financial Income	20 000	20 000	166 000	58 000
Financial Costs	266 000	255 000	340 000	515 000
Financial Balance	−246 000	−235 000	−174 000	−457 000
Dividends	0	1 960 000	0	0
Net Income	1 614 000	3 978 000	4 548 000	3 369 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 888 000	1 760 000	1 636 000	1 512 000
Real Eastate	24 120 000	25 167 000	24 645 000	25 881 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	92 000	72 000	103 000	132 000
Total Tangible Assets	24 213 000	25 239 000	24 749 000	26 013 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 101 000	26 999 000	26 384 000	27 525 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 891 000	1 812 000	4 965 000	2 096 000
Total Current Assets	2 597 000	4 668 000	6 023 000	2 855 000
Total Assets	28 698 000	31 667 000	32 407 000	30 380 000
Total Equity	9 293 000	7 885 000	6 078 000	4 470 000
Short-Term Group Debt	265 000	0	3 000 000	39 000
Total Long-Term Debt	17 528 000	21 392 000	20 805 000	20 383 000
Creditors	207 000	569 000	343 000	690 000
Unpaid Taxes	188 000	0	141 000	183 000
Dividends	0	1 960 000	0	0
Other Current Debt	697 000	640 000	700 000	3 556 000
Total Current Debt	1 877 000	2 389 000	5 524 000	5 527 000
Total Equity and Debt	28 698 000	31 667 000	32 407 000	30 380 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,37 %	50,45 %	74,83 %	75,37 %
Debt-to-Equity Ratio	1,89	2,71	3,42	4,56
Operating Profit Margin	37,72 %	49,32 %	51,72 %	36,47 %
Current Ratio	1,38	1,95	1,09	0,52
Quick Ratio	1,38	1,95	1,09	0,52
Equity Ratio	0,32	0,25	0,19	0,15
Gross Profit Margin	99,92 %	97,33 %	99,88 %	99,35 %