FREI ADMINISTRASJONSBYGG AS

6509 KRISTIANSUND N

Finances

Return on Equity

9,97 %

Current Ratio

0,8

Debt-to-Equity Ratio

2,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 044 000	7 887 000	7 293 000	6 983 000
Net Income	1 433 000	984 000	1 025 000	902 000
Total Assets	54 408 000	51 264 000	52 113 000	49 546 000
Total Equity	14 368 000	12 935 000	11 951 000	10 926 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 044 000	7 887 000	7 293 000	6 983 000
Expenditure	5 210 000	6 059 000	4 949 000	4 350 000
Operating Profit	2 834 000	1 829 000	2 345 000	2 633 000
Financial Income	38 000	8 000	0	1 000
Financial Costs	909 000	466 000	961 000	1 259 000
Financial Balance	−871 000	−458 000	−961 000	−1 258 000
Earnings Before Tax	1 963 000	1 370 000	1 384 000	1 375 000
Tax	530 000	387 000	359 000	473 000
Net Income	1 433 000	984 000	1 025 000	902 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 587 000	49 312 000	49 593 000	47 738 000
Total Current Assets	3 820 000	1 952 000	2 521 000	1 808 000
Total Assets	54 408 000	51 264 000	52 113 000	49 546 000
Total Retained Equity	14 168 000	12 735 000	11 751 000	10 726 000
Total Equity	14 368 000	12 935 000	11 951 000	10 926 000
Total Long-Term Debt	35 241 000	36 709 000	38 667 000	37 825 000
Total Current Debt	4 799 000	1 620 000	1 495 000	794 000
Total Equity and Debt	54 408 000	51 264 000	52 113 000	49 546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 058 000	1 929 000	1 728 000	1 751 000
Other Income	5 986 000	5 958 000	5 565 000	5 232 000
Revenue	8 044 000	7 887 000	7 293 000	6 983 000
Cost of Goods Sold	0	0	0	0
Salary Costs	326 000	200 000	183 000	160 000
Depreciation	1 372 000	1 307 000	1 119 000	1 546 000
Impairment	0	0	0	0
Expenditure	5 210 000	6 059 000	4 949 000	4 350 000
Operating Profit	2 834 000	1 829 000	2 345 000	2 633 000
Financial Income	38 000	8 000	0	1 000
Financial Costs	909 000	466 000	961 000	1 259 000
Financial Balance	−871 000	−458 000	−961 000	−1 258 000
Dividends	0	0	0	0
Net Income	1 433 000	984 000	1 025 000	902 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	32 144 000	31 260 000	31 593 000	29 738 000
Machinery and Plant Facilities	444 000	53 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	32 587 000	31 312 000	31 593 000	29 738 000
Total Fiancial Fixed Assets	18 000 000	18 000 000	18 000 000	18 000 000
Total Fixed Assets	50 587 000	49 312 000	49 593 000	47 738 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 149 000	1 943 000	1 683 000	1 802 000
Total Current Assets	3 820 000	1 952 000	2 521 000	1 808 000
Total Assets	54 408 000	51 264 000	52 113 000	49 546 000
Total Equity	14 368 000	12 935 000	11 951 000	10 926 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 241 000	36 709 000	38 667 000	37 825 000
Creditors	1 603 000	1 005 000	1 505 000	187 000
Unpaid Taxes	2 000	128 000	−417 000	−93 000
Dividends	0	0	0	0
Other Current Debt	2 664 000	100 000	48 000	228 000
Total Current Debt	4 799 000	1 620 000	1 495 000	794 000
Total Equity and Debt	54 408 000	51 264 000	52 113 000	49 546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,97 %	7,61 %	8,58 %	8,26 %
Debt-to-Equity Ratio	2,45	2,84	3,24	3,46
Operating Profit Margin	35,23 %	23,19 %	32,15 %	37,71 %
Current Ratio	0,8	1,2	1,69	2,28
Quick Ratio	0,8	1,2	1,69	2,28
Equity Ratio	0,26	0,25	0,23	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %