FRODE ULLBRÅTHEN EIENDOM AS

1339 VØYENENGA

Finances

Share Ownership

Return on Equity

−6,02 %

Current Ratio

3,4

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	566 000	419 000	1 539 000	248 000
Net Income	−110 000	−60 000	1 046 000	−91 000
Total Assets	2 172 000	2 345 000	2 360 000	1 038 000
Total Equity	1 828 000	1 938 000	1 998 000	953 000

Income (NOK)	2022	2021	2020	2019
Revenue	566 000	419 000	1 539 000	248 000
Expenditure	700 000	501 000	198 000	365 000
Operating Profit	−134 000	−82 000	1 340 000	−117 000
Financial Income	0	5 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	5 000	0	0
Earnings Before Tax	−134 000	−77 000	1 341 000	−117 000
Tax	−24 000	−17 000	295 000	−26 000
Net Income	−110 000	−60 000	1 046 000	−91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 944 000	2 033 000	715 000	927 000
Total Current Assets	228 000	312 000	1 644 000	111 000
Total Assets	2 172 000	2 345 000	2 360 000	1 038 000
Total Retained Equity	1 728 000	1 838 000	1 898 000	853 000
Total Equity	1 828 000	1 938 000	1 998 000	953 000
Total Long-Term Debt	278 000	302 000	319 000	36 000
Total Current Debt	67 000	105 000	43 000	50 000
Total Equity and Debt	2 172 000	2 345 000	2 360 000	1 038 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	360 000	254 000	248 000
Other Income	566 000	59 000	1 284 000	0
Revenue	566 000	419 000	1 539 000	248 000
Cost of Goods Sold	0	0	0	0
Salary Costs	138 000	115 000	88 000	77 000
Depreciation	89 000	82 000	54 000	47 000
Impairment	0	0	0	0
Expenditure	700 000	501 000	198 000	365 000
Operating Profit	−134 000	−82 000	1 340 000	−117 000
Financial Income	0	5 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	5 000	0	0
Dividends	0	0	0	0
Net Income	−110 000	−60 000	1 046 000	−91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 944 000	2 033 000	715 000	927 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 944 000	2 033 000	715 000	927 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 944 000	2 033 000	715 000	927 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	231 000	254 000	133 000	43 000
Total Current Assets	228 000	312 000	1 644 000	111 000
Total Assets	2 172 000	2 345 000	2 360 000	1 038 000
Total Equity	1 828 000	1 938 000	1 998 000	953 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	278 000	302 000	319 000	36 000
Creditors	19 000	88 000	12 000	17 000
Unpaid Taxes	24 000	4 000	9 000	0
Dividends	0	0	0	0
Other Current Debt	24 000	13 000	10 000	33 000
Total Current Debt	67 000	105 000	43 000	50 000
Total Equity and Debt	2 172 000	2 345 000	2 360 000	1 038 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,02 %	−3,1 %	52,35 %	−9,55 %
Debt-to-Equity Ratio	0,15	0,16	0,16	0,04
Operating Profit Margin	−23,67 %	−19,57 %	87,07 %	−47,18 %
Current Ratio	3,4	2,97	38,23	2,22
Quick Ratio	3,4	2,97	38,23	2,22
Equity Ratio	0,84	0,83	0,85	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %