FRIARBROTET BURETTSLAG

5417 STORD

Finances

Share Ownership

Return on Equity

6,04 %

Current Ratio

4,03

Debt-to-Equity Ratio

1,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	590 000	504 000	448 000	407 000
Net Income	208 000	64 000	−83 000	−1 046 000
Total Assets	7 094 000	6 976 000	6 995 000	6 977 000
Total Equity	3 446 000	3 238 000	3 174 000	3 258 000

Income (NOK)	2022	2021	2020	2019
Revenue	590 000	504 000	448 000	407 000
Expenditure	356 000	421 000	511 000	1 450 000
Operating Profit	234 000	84 000	−63 000	−1 043 000
Financial Income	2 000	1 000	1 000	2 000
Financial Costs	−26 000	−20 000	−20 000	−3 000
Financial Balance	28 000	21 000	21 000	5 000
Earnings Before Tax	208 000	64 000	−83 000	−1 046 000
Tax	0	0	0	0
Net Income	208 000	64 000	−83 000	−1 046 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 976 000	6 976 000	6 976 000	6 976 000
Total Current Assets	117 000	0	19 000	0
Total Assets	7 094 000	6 976 000	6 995 000	6 977 000
Total Retained Equity	3 444 000	3 237 000	3 173 000	3 256 000
Total Equity	3 446 000	3 238 000	3 174 000	3 258 000
Total Long-Term Debt	3 619 000	3 717 000	3 800 000	2 800 000
Total Current Debt	29 000	21 000	21 000	919 000
Total Equity and Debt	7 094 000	6 976 000	6 995 000	6 977 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	590 000	504 000	448 000	407 000
Revenue	590 000	504 000	448 000	407 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	34 000	32 000	34 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	356 000	421 000	511 000	1 450 000
Operating Profit	234 000	84 000	−63 000	−1 043 000
Financial Income	2 000	1 000	1 000	2 000
Financial Costs	−26 000	−20 000	−20 000	−3 000
Financial Balance	28 000	21 000	21 000	5 000
Dividends	0	0	0	0
Net Income	208 000	64 000	−83 000	−1 046 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 976 000	6 976 000	6 976 000	6 976 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 976 000	6 976 000	6 976 000	6 976 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 976 000	6 976 000	6 976 000	6 976 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	117 000	0	19 000	0
Total Current Assets	117 000	0	19 000	0
Total Assets	7 094 000	6 976 000	6 995 000	6 977 000
Total Equity	3 446 000	3 238 000	3 174 000	3 258 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 619 000	3 717 000	3 800 000	2 800 000
Creditors	29 000	21 000	21 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	1 000	915 000
Total Current Debt	29 000	21 000	21 000	919 000
Total Equity and Debt	7 094 000	6 976 000	6 995 000	6 977 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,04 %	1,98 %	−2,61 %	−32,11 %
Debt-to-Equity Ratio	1,05	1,15	1,2	0,86
Operating Profit Margin	39,66 %	16,67 %	−14,06 %	−256,27 %
Current Ratio	4,03	0	0,9	0
Quick Ratio	4,03	0	0,9	0
Equity Ratio	0,49	0,46	0,45	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %