FRUKTINVEST AS

7042 TRONDHEIM

Finances

Return on Equity

800,45 %

Current Ratio

1,3

Debt-to-Equity Ratio

1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	369 000	31 449 000
Net Income	22 941 000	−918 000	−183 000	23 677 000
Total Assets	10 042 000	33 959 000	33 470 000	37 483 000
Total Equity	2 866 000	23 549 000	24 467 000	24 649 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	369 000	31 449 000
Expenditure	202 000	1 077 000	554 000	1 138 000
Operating Profit	−202 000	−1 077 000	−185 000	30 311 000
Financial Income	50 742 000	3 000	33 000	168 000
Financial Costs	27 347 000	102 000	81 000	123 000
Financial Balance	23 395 000	−99 000	−48 000	45 000
Earnings Before Tax	23 193 000	−1 177 000	−233 000	30 356 000
Tax	252 000	−259 000	−50 000	6 678 000
Net Income	22 941 000	−918 000	−183 000	23 677 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 566 000	33 316 000	33 313 000	36 717 000
Total Current Assets	5 476 000	643 000	156 000	766 000
Total Assets	10 042 000	33 959 000	33 470 000	37 483 000
Total Retained Equity	−2 956 000	22 727 000	23 645 000	23 827 000
Total Equity	2 866 000	23 549 000	24 467 000	24 649 000
Total Long-Term Debt	2 975 000	9 387 000	6 147 000	6 897 000
Total Current Debt	4 201 000	1 023 000	2 857 000	5 937 000
Total Equity and Debt	10 042 000	33 959 000	33 470 000	37 483 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	369 000	31 449 000
Revenue	0	0	369 000	31 449 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	456 000	673 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	202 000	1 077 000	554 000	1 138 000
Operating Profit	−202 000	−1 077 000	−185 000	30 311 000
Financial Income	50 742 000	3 000	33 000	168 000
Financial Costs	27 347 000	102 000	81 000	123 000
Financial Balance	23 395 000	−99 000	−48 000	45 000
Dividends	0	0	0	0
Net Income	22 941 000	−918 000	−183 000	23 677 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	4 566 000	33 316 000	33 313 000	36 717 000
Total Fixed Assets	4 566 000	33 316 000	33 313 000	36 717 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	448 000	2 000	154 000	28 000
Total Current Assets	5 476 000	643 000	156 000	766 000
Total Assets	10 042 000	33 959 000	33 470 000	37 483 000
Total Equity	2 866 000	23 549 000	24 467 000	24 649 000
Short-Term Group Debt	4 197 000	0	0	0
Total Long-Term Debt	2 975 000	9 387 000	6 147 000	6 897 000
Creditors	4 000	14 000	6 000	974 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	456 000	1 968 000	4 200 000
Total Current Debt	4 201 000	1 023 000	2 857 000	5 937 000
Total Equity and Debt	10 042 000	33 959 000	33 470 000	37 483 000

Financial indicators	2022	2021	2020	2019
Return on Equity	800,45 %	−3,9 %	−0,75 %	96,06 %
Debt-to-Equity Ratio	1,04	0,4	0,25	0,28
Operating Profit Margin	-	-	−50,14 %	96,38 %
Current Ratio	1,3	0,63	0,05	0,13
Quick Ratio	1,3	0,63	0,05	0,13
Equity Ratio	0,29	0,69	0,73	0,66
Gross Profit Margin	-	-	100 %	100 %