FROGNERSTRANDA EIENDOM AS

0271 OSLO

Finances

Return on Equity

1,25 %

Current Ratio

3,27

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	450 000	437 000	432 000	433 000
Net Income	82 000	130 000	175 000	210 000
Total Assets	7 766 000	7 720 000	7 769 000	7 756 000
Total Equity	6 563 000	6 481 000	6 351 000	6 176 000

Income (NOK)	2022	2021	2020	2019
Revenue	450 000	437 000	432 000	433 000
Expenditure	375 000	310 000	246 000	197 000
Operating Profit	75 000	128 000	186 000	237 000
Financial Income	51 000	53 000	55 000	55 000
Financial Costs	20 000	15 000	17 000	23 000
Financial Balance	31 000	38 000	38 000	32 000
Earnings Before Tax	106 000	166 000	224 000	269 000
Tax	23 000	37 000	49 000	59 000
Net Income	82 000	130 000	175 000	210 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 696 000	6 715 000	6 733 000	6 932 000
Total Current Assets	1 070 000	1 005 000	1 036 000	825 000
Total Assets	7 766 000	7 720 000	7 769 000	7 756 000
Total Retained Equity	6 313 000	6 231 000	6 101 000	5 926 000
Total Equity	6 563 000	6 481 000	6 351 000	6 176 000
Total Long-Term Debt	876 000	883 000	902 000	927 000
Total Current Debt	327 000	357 000	516 000	653 000
Total Equity and Debt	7 766 000	7 720 000	7 769 000	7 756 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	450 000	437 000	432 000	433 000
Revenue	450 000	437 000	432 000	433 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	375 000	310 000	246 000	197 000
Operating Profit	75 000	128 000	186 000	237 000
Financial Income	51 000	53 000	55 000	55 000
Financial Costs	20 000	15 000	17 000	23 000
Financial Balance	31 000	38 000	38 000	32 000
Dividends	0	0	0	0
Net Income	82 000	130 000	175 000	210 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 395 000	5 395 000	5 395 000	5 228 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 395 000	5 395 000	5 395 000	5 228 000
Total Fiancial Fixed Assets	1 301 000	1 320 000	1 338 000	1 704 000
Total Fixed Assets	6 696 000	6 715 000	6 733 000	6 932 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	341 000	37 000	232 000	176 000
Total Current Assets	1 070 000	1 005 000	1 036 000	825 000
Total Assets	7 766 000	7 720 000	7 769 000	7 756 000
Total Equity	6 563 000	6 481 000	6 351 000	6 176 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	876 000	883 000	902 000	927 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	284 000	296 000	436 000	556 000
Total Current Debt	327 000	357 000	516 000	653 000
Total Equity and Debt	7 766 000	7 720 000	7 769 000	7 756 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,25 %	2,01 %	2,76 %	3,4 %
Debt-to-Equity Ratio	0,13	0,14	0,14	0,15
Operating Profit Margin	16,67 %	29,29 %	43,06 %	54,73 %
Current Ratio	3,27	2,82	2,01	1,26
Quick Ratio	3,27	2,82	2,01	1,26
Equity Ratio	0,85	0,84	0,82	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %