FRYDENBORG EIENDOM AS

1640 RÅDE

Finances

Share Ownership

Return on Equity

17,34 %

Current Ratio

1,4

Debt-to-Equity Ratio

1,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	708 000	665 000	676 000	435 000
Net Income	323 000	257 000	396 000	258 000
Total Assets	4 115 000	3 946 000	4 208 000	4 016 000
Total Equity	1 863 000	1 540 000	1 351 000	1 340 000

Income (NOK)	2022	2021	2020	2019
Revenue	708 000	665 000	676 000	435 000
Expenditure	220 000	268 000	80 000	62 000
Operating Profit	488 000	397 000	596 000	373 000
Financial Income	0	0	0	0
Financial Costs	75 000	67 000	89 000	42 000
Financial Balance	−75 000	−67 000	−89 000	−42 000
Earnings Before Tax	413 000	330 000	507 000	331 000
Tax	91 000	73 000	112 000	73 000
Net Income	323 000	257 000	396 000	258 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 714 000	3 686 000	3 996 000	3 632 000
Total Current Assets	401 000	260 000	211 000	384 000
Total Assets	4 115 000	3 946 000	4 208 000	4 016 000
Total Retained Equity	1 763 000	1 440 000	1 251 000	1 240 000
Total Equity	1 863 000	1 540 000	1 351 000	1 340 000
Total Long-Term Debt	1 965 000	2 070 000	2 194 000	2 330 000
Total Current Debt	287 000	336 000	663 000	347 000
Total Equity and Debt	4 115 000	3 946 000	4 208 000	4 016 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 000	5 000	0	0
Other Income	683 000	660 000	676 000	435 000
Revenue	708 000	665 000	676 000	435 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	64 000	48 000	47 000	47 000
Impairment	0	0	0	0
Expenditure	220 000	268 000	80 000	62 000
Operating Profit	488 000	397 000	596 000	373 000
Financial Income	0	0	0	0
Financial Costs	75 000	67 000	89 000	42 000
Financial Balance	−75 000	−67 000	−89 000	−42 000
Dividends	0	0	0	0
Net Income	323 000	257 000	396 000	258 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 559 000	3 623 000	3 585 000	3 632 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 559 000	3 623 000	3 585 000	3 632 000
Total Fiancial Fixed Assets	155 000	63 000	411 000	0
Total Fixed Assets	3 714 000	3 686 000	3 996 000	3 632 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	90 000	141 000	149 000	384 000
Total Current Assets	401 000	260 000	211 000	384 000
Total Assets	4 115 000	3 946 000	4 208 000	4 016 000
Total Equity	1 863 000	1 540 000	1 351 000	1 340 000
Short-Term Group Debt	0	88 000	411 000	139 000
Total Long-Term Debt	1 965 000	2 070 000	2 194 000	2 330 000
Creditors	3 000	1 000	0	0
Unpaid Taxes	82 000	87 000	87 000	86 000
Dividends	0	0	0	0
Other Current Debt	108 000	108 000	78 000	80 000
Total Current Debt	287 000	336 000	663 000	347 000
Total Equity and Debt	4 115 000	3 946 000	4 208 000	4 016 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,34 %	16,69 %	29,31 %	19,25 %
Debt-to-Equity Ratio	1,05	1,34	1,62	1,74
Operating Profit Margin	68,93 %	59,7 %	88,17 %	85,75 %
Current Ratio	1,4	0,77	0,32	1,11
Quick Ratio	1,4	0,77	0,32	1,11
Equity Ratio	0,45	0,39	0,32	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %