FRYDENBERG BORETTSLAG

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

7,44 %

Current Ratio

128,2

Debt-to-Equity Ratio

1,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 887 000	1 815 000	1 816 000	1 816 000
Net Income	516 000	595 000	570 000	532 000
Total Assets	16 633 000	16 716 000	16 736 000	17 054 000
Total Equity	6 935 000	6 419 000	5 824 000	5 255 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 887 000	1 815 000	1 816 000	1 816 000
Expenditure	1 209 000	1 105 000	1 092 000	1 078 000
Operating Profit	678 000	710 000	725 000	739 000
Financial Income	15 000	13 000	12 000	11 000
Financial Costs	177 000	128 000	167 000	218 000
Financial Balance	−162 000	−115 000	−155 000	−207 000
Earnings Before Tax	516 000	595 000	570 000	532 000
Tax	0	0	0	0
Net Income	516 000	595 000	570 000	532 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 992 000	15 969 000	15 977 000	15 985 000
Total Current Assets	641 000	747 000	760 000	1 070 000
Total Assets	16 633 000	16 716 000	16 736 000	17 054 000
Total Retained Equity	6 932 000	6 416 000	5 822 000	5 252 000
Total Equity	6 935 000	6 419 000	5 824 000	5 255 000
Total Long-Term Debt	9 693 000	10 274 000	10 901 000	11 501 000
Total Current Debt	5 000	22 000	11 000	299 000
Total Equity and Debt	16 633 000	16 716 000	16 736 000	17 054 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 887 000	1 815 000	1 816 000	1 816 000
Revenue	1 887 000	1 815 000	1 816 000	1 816 000
Cost of Goods Sold	0	0	0	0
Salary Costs	90 000	86 000	86 000	86 000
Depreciation	8 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	1 209 000	1 105 000	1 092 000	1 078 000
Operating Profit	678 000	710 000	725 000	739 000
Financial Income	15 000	13 000	12 000	11 000
Financial Costs	177 000	128 000	167 000	218 000
Financial Balance	−162 000	−115 000	−155 000	−207 000
Dividends	0	0	0	0
Net Income	516 000	595 000	570 000	532 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 679 000	15 679 000	15 679 000	15 679 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	282 000	290 000	298 000	306 000
Total Tangible Assets	15 960 000	15 969 000	15 977 000	15 985 000
Total Fiancial Fixed Assets	31 000	0	0	0
Total Fixed Assets	15 992 000	15 969 000	15 977 000	15 985 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	641 000	743 000	760 000	794 000
Total Current Assets	641 000	747 000	760 000	1 070 000
Total Assets	16 633 000	16 716 000	16 736 000	17 054 000
Total Equity	6 935 000	6 419 000	5 824 000	5 255 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 693 000	10 274 000	10 901 000	11 501 000
Creditors	4 000	22 000	11 000	299 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	5 000	22 000	11 000	299 000
Total Equity and Debt	16 633 000	16 716 000	16 736 000	17 054 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,44 %	9,27 %	9,79 %	10,12 %
Debt-to-Equity Ratio	1,4	1,6	1,87	2,19
Operating Profit Margin	35,93 %	39,12 %	39,92 %	40,69 %
Current Ratio	128,2	33,95	69,09	3,58
Quick Ratio	128,2	33,95	69,09	3,58
Equity Ratio	0,42	0,38	0,35	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %