FRYDENLUNDGT 1 BORETTSLAG

8514 NARVIK

Finances

Share Ownership

Return on Equity

0,47 %

Current Ratio

18,14

Debt-to-Equity Ratio

0,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	242 000	301 000	301 000	280 000
Net Income	8 000	93 000	98 000	80 000
Total Assets	2 960 000	3 097 000	3 067 000	3 027 000
Total Equity	1 717 000	1 709 000	1 616 000	1 518 000

Income (NOK)	2022	2021	2020	2019
Revenue	242 000	301 000	301 000	280 000
Expenditure	235 000	208 000	201 000	197 000
Operating Profit	7 000	94 000	100 000	83 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	1 000	3 000	4 000
Financial Balance	1 000	−1 000	−3 000	−3 000
Earnings Before Tax	8 000	93 000	98 000	80 000
Tax	0	0	0	0
Net Income	8 000	93 000	98 000	80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 833 000	2 963 000	2 938 000	2 903 000
Total Current Assets	127 000	134 000	130 000	125 000
Total Assets	2 960 000	3 097 000	3 067 000	3 027 000
Total Retained Equity	1 717 000	1 709 000	1 616 000	1 518 000
Total Equity	1 717 000	1 709 000	1 616 000	1 518 000
Total Long-Term Debt	1 029 000	1 044 000	1 134 000	1 223 000
Total Current Debt	7 000	6 000	6 000	9 000
Total Equity and Debt	2 960 000	3 097 000	3 067 000	3 027 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	242 000	301 000	301 000	280 000
Revenue	242 000	301 000	301 000	280 000
Cost of Goods Sold	0	0	0	0
Salary Costs	8 000	3 000	9 000	16 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	235 000	208 000	201 000	197 000
Operating Profit	7 000	94 000	100 000	83 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	1 000	3 000	4 000
Financial Balance	1 000	−1 000	−3 000	−3 000
Dividends	0	0	0	0
Net Income	8 000	93 000	98 000	80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 626 000	2 626 000	2 626 000	2 626 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 626 000	2 626 000	2 626 000	2 626 000
Total Fiancial Fixed Assets	207 000	337 000	312 000	277 000
Total Fixed Assets	2 833 000	2 963 000	2 938 000	2 903 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	127 000	134 000	130 000	117 000
Total Current Assets	127 000	134 000	130 000	125 000
Total Assets	2 960 000	3 097 000	3 067 000	3 027 000
Total Equity	1 717 000	1 709 000	1 616 000	1 518 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 029 000	1 044 000	1 134 000	1 223 000
Creditors	4 000	3 000	2 000	3 000
Unpaid Taxes	0	0	0	2 000
Dividends	0	0	0	0
Other Current Debt	3 000	3 000	4 000	5 000
Total Current Debt	7 000	6 000	6 000	9 000
Total Equity and Debt	2 960 000	3 097 000	3 067 000	3 027 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,47 %	5,44 %	6,06 %	5,27 %
Debt-to-Equity Ratio	0,6	0,61	0,7	0,81
Operating Profit Margin	2,89 %	31,23 %	33,22 %	29,64 %
Current Ratio	18,14	22,33	21,67	13,89
Quick Ratio	18,14	22,33	21,67	13,89
Equity Ratio	0,58	0,55	0,53	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %