FRITZNERBAKKEN BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

6,04 %

Current Ratio

72,26

Debt-to-Equity Ratio

0,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 228 000	2 205 000	2 165 000	2 103 000
Net Income	623 000	849 000	897 000	814 000
Total Assets	19 955 000	19 519 000	19 224 000	18 344 000
Total Equity	10 309 000	9 687 000	8 837 000	7 940 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 228 000	2 205 000	2 165 000	2 103 000
Expenditure	1 554 000	1 294 000	1 189 000	1 199 000
Operating Profit	675 000	912 000	977 000	903 000
Financial Income	45 000	1 000	5 000	17 000
Financial Costs	108 000	74 000	96 000	116 000
Financial Balance	−63 000	−73 000	−91 000	−99 000
Earnings Before Tax	685 000	922 000	988 000	913 000
Tax	0	0	0	0
Net Income	623 000	849 000	897 000	814 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 836 000	15 871 000	15 905 000	15 940 000
Total Current Assets	4 119 000	3 649 000	3 319 000	2 404 000
Total Assets	19 955 000	19 519 000	19 224 000	18 344 000
Total Retained Equity	10 306 000	9 683 000	8 834 000	7 937 000
Total Equity	10 309 000	9 687 000	8 837 000	7 940 000
Total Long-Term Debt	9 589 000	9 823 000	10 073 000	10 314 000
Total Current Debt	57 000	9 000	314 000	90 000
Total Equity and Debt	19 955 000	19 519 000	19 224 000	18 344 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 228 000	2 205 000	2 165 000	2 103 000
Revenue	2 228 000	2 205 000	2 165 000	2 103 000
Cost of Goods Sold	0	0	0	0
Salary Costs	117 000	98 000	80 000	60 000
Depreciation	35 000	35 000	35 000	35 000
Impairment	0	0	0	0
Expenditure	1 554 000	1 294 000	1 189 000	1 199 000
Operating Profit	675 000	912 000	977 000	903 000
Financial Income	45 000	1 000	5 000	17 000
Financial Costs	108 000	74 000	96 000	116 000
Financial Balance	−63 000	−73 000	−91 000	−99 000
Dividends	0	0	0	0
Net Income	623 000	849 000	897 000	814 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 751 000	15 751 000	15 751 000	15 751 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	85 000	120 000	154 000	189 000
Total Tangible Assets	15 836 000	15 871 000	15 905 000	15 940 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 836 000	15 871 000	15 905 000	15 940 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 030 000	3 420 000	2 957 000	2 189 000
Total Current Assets	4 119 000	3 649 000	3 319 000	2 404 000
Total Assets	19 955 000	19 519 000	19 224 000	18 344 000
Total Equity	10 309 000	9 687 000	8 837 000	7 940 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 589 000	9 823 000	10 073 000	10 314 000
Creditors	53 000	7 000	287 000	79 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	26 000	11 000
Total Current Debt	57 000	9 000	314 000	90 000
Total Equity and Debt	19 955 000	19 519 000	19 224 000	18 344 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,04 %	8,76 %	10,15 %	10,25 %
Debt-to-Equity Ratio	0,93	1,01	1,14	1,3
Operating Profit Margin	30,3 %	41,36 %	45,13 %	42,94 %
Current Ratio	72,26	405,44	10,57	26,71
Quick Ratio	72,26	405,44	10,57	26,71
Equity Ratio	0,52	0,5	0,46	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %