FRACOM EIENDOM AS

5542 KARMSUND

Finances

Share Ownership

Return on Equity

15,76 %

Current Ratio

0,87

Debt-to-Equity Ratio

2,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	725 000	678 000	555 000	674 000
Net Income	52 000	236 000	185 000	178 000
Total Assets	1 922 000	1 918 000	1 540 000	1 694 000
Total Equity	330 000	278 000	302 000	191 000

Income (NOK)	2022	2021	2020	2019
Revenue	725 000	678 000	555 000	674 000
Expenditure	616 000	337 000	314 000	448 000
Operating Profit	109 000	341 000	241 000	226 000
Financial Income	0	0	2 000	2 000
Financial Costs	43 000	38 000	5 000	0
Financial Balance	−43 000	−38 000	−3 000	2 000
Earnings Before Tax	66 000	303 000	237 000	229 000
Tax	15 000	67 000	52 000	50 000
Net Income	52 000	236 000	185 000	178 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 359 000	1 335 000	1 222 000	1 351 000
Total Current Assets	562 000	583 000	317 000	343 000
Total Assets	1 922 000	1 918 000	1 540 000	1 694 000
Total Retained Equity	180 000	128 000	152 000	41 000
Total Equity	330 000	278 000	302 000	191 000
Total Long-Term Debt	946 000	981 000	1 016 000	0
Total Current Debt	646 000	659 000	222 000	1 503 000
Total Equity and Debt	1 922 000	1 918 000	1 540 000	1 694 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	725 000	678 000	555 000	674 000
Revenue	725 000	678 000	555 000	674 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	106 000	97 000	100 000	103 000
Impairment	0	0	0	0
Expenditure	616 000	337 000	314 000	448 000
Operating Profit	109 000	341 000	241 000	226 000
Financial Income	0	0	2 000	2 000
Financial Costs	43 000	38 000	5 000	0
Financial Balance	−43 000	−38 000	−3 000	2 000
Dividends	0	0	0	0
Net Income	52 000	236 000	185 000	178 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	39 000	33 000	24 000
Real Eastate	1 188 000	1 278 000	1 161 000	1 241 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	128 000	18 000	29 000	86 000
Total Tangible Assets	1 316 000	1 296 000	1 190 000	1 327 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 359 000	1 335 000	1 222 000	1 351 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	376 000	408 000	261 000	219 000
Total Current Assets	562 000	583 000	317 000	343 000
Total Assets	1 922 000	1 918 000	1 540 000	1 694 000
Total Equity	330 000	278 000	302 000	191 000
Short-Term Group Debt	415 000	415 000	87 000	1 311 000
Total Long-Term Debt	946 000	981 000	1 016 000	0
Creditors	27 000	7 000	0	5 000
Unpaid Taxes	51 000	111 000	79 000	94 000
Dividends	0	0	0	0
Other Current Debt	135 000	126 000	1 000	93 000
Total Current Debt	646 000	659 000	222 000	1 503 000
Total Equity and Debt	1 922 000	1 918 000	1 540 000	1 694 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,76 %	84,89 %	61,26 %	93,19 %
Debt-to-Equity Ratio	2,87	3,53	3,36	0
Operating Profit Margin	15,03 %	50,29 %	43,42 %	33,53 %
Current Ratio	0,87	0,88	1,43	0,23
Quick Ratio	0,87	0,88	1,43	0,23
Equity Ratio	0,17	0,14	0,2	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %