FROL BYGDEALMENNING

7606 LEVANGER

Finances

Return on Equity

2,21 %

Current Ratio

75,6

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	737 000	744 000	767 000	620 000
Net Income	132 000	207 000	181 000	200 000
Total Assets	7 959 000	7 774 000	7 596 000	7 484 000
Total Equity	5 960 000	5 828 000	5 620 000	5 440 000

Income (NOK)	2022	2021	2020	2019
Revenue	737 000	744 000	767 000	620 000
Expenditure	643 000	559 000	642 000	493 000
Operating Profit	94 000	185 000	125 000	127 000
Financial Income	67 000	39 000	82 000	105 000
Financial Costs	0	0	0	0
Financial Balance	67 000	39 000	82 000	105 000
Earnings Before Tax	161 000	224 000	207 000	232 000
Tax	29 000	17 000	26 000	32 000
Net Income	132 000	207 000	181 000	200 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 911 000	1 365 000	1 087 000	801 000
Total Current Assets	6 048 000	6 410 000	6 509 000	6 683 000
Total Assets	7 959 000	7 774 000	7 596 000	7 484 000
Total Retained Equity	5 960 000	5 828 000	5 620 000	5 440 000
Total Equity	5 960 000	5 828 000	5 620 000	5 440 000
Total Long-Term Debt	1 920 000	1 920 000	1 920 000	1 920 000
Total Current Debt	80 000	27 000	55 000	124 000
Total Equity and Debt	7 959 000	7 774 000	7 596 000	7 484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	100 000	109 000	74 000	79 000
Other Income	637 000	635 000	692 000	541 000
Revenue	737 000	744 000	767 000	620 000
Cost of Goods Sold	2 000	0	0	0
Salary Costs	48 000	28 000	31 000	31 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	643 000	559 000	642 000	493 000
Operating Profit	94 000	185 000	125 000	127 000
Financial Income	67 000	39 000	82 000	105 000
Financial Costs	0	0	0	0
Financial Balance	67 000	39 000	82 000	105 000
Dividends	0	0	0	0
Net Income	132 000	207 000	181 000	200 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 821 000	1 275 000	997 000	711 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 821 000	1 275 000	997 000	711 000
Total Fiancial Fixed Assets	90 000	90 000	90 000	90 000
Total Fixed Assets	1 911 000	1 365 000	1 087 000	801 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 914 000	6 351 000	6 454 000	6 624 000
Total Current Assets	6 048 000	6 410 000	6 509 000	6 683 000
Total Assets	7 959 000	7 774 000	7 596 000	7 484 000
Total Equity	5 960 000	5 828 000	5 620 000	5 440 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 920 000	1 920 000	1 920 000	1 920 000
Creditors	3 000	4 000	14 000	70 000
Unpaid Taxes	0	6 000	16 000	7 000
Dividends	0	0	0	0
Other Current Debt	48 000	0	0	15 000
Total Current Debt	80 000	27 000	55 000	124 000
Total Equity and Debt	7 959 000	7 774 000	7 596 000	7 484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,21 %	3,55 %	3,22 %	3,68 %
Debt-to-Equity Ratio	0,32	0,33	0,34	0,35
Operating Profit Margin	12,75 %	24,87 %	16,3 %	20,48 %
Current Ratio	75,6	237,41	118,35	53,9
Quick Ratio	75,6	237,41	118,35	53,9
Equity Ratio	0,75	0,75	0,74	0,73
Gross Profit Margin	99,73 %	100 %	100 %	100 %