FEDJE FRYSERI AS

5947 FEDJE

Finances

Share Ownership

Return on Equity

−23,72 %

Current Ratio

2,72

Debt-to-Equity Ratio

1,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 270 000	1 260 000	1 247 000	1 237 000
Net Income	−796 000	476 000	459 000	400 000
Total Assets	9 895 000	10 086 000	10 161 000	10 332 000
Total Equity	3 356 000	4 152 000	3 676 000	3 217 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 270 000	1 260 000	1 247 000	1 237 000
Expenditure	1 777 000	595 000	547 000	490 000
Operating Profit	−507 000	666 000	700 000	747 000
Financial Income	6 000	5 000	5 000	0
Financial Costs	294 000	195 000	246 000	348 000
Financial Balance	−288 000	−190 000	−241 000	−348 000
Earnings Before Tax	−796 000	476 000	459 000	400 000
Tax	0	0	0	0
Net Income	−796 000	476 000	459 000	400 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 768 000	8 912 000	9 306 000	9 700 000
Total Current Assets	1 126 000	1 174 000	855 000	632 000
Total Assets	9 895 000	10 086 000	10 161 000	10 332 000
Total Retained Equity	−754 000	42 000	−434 000	−893 000
Total Equity	3 356 000	4 152 000	3 676 000	3 217 000
Total Long-Term Debt	6 125 000	5 471 000	6 055 000	6 708 000
Total Current Debt	414 000	462 000	430 000	407 000
Total Equity and Debt	9 895 000	10 086 000	10 161 000	10 332 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 270 000	1 260 000	1 247 000	1 237 000
Revenue	1 270 000	1 260 000	1 247 000	1 237 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	394 000	394 000	394 000	300 000
Impairment	0	0	0	0
Expenditure	1 777 000	595 000	547 000	490 000
Operating Profit	−507 000	666 000	700 000	747 000
Financial Income	6 000	5 000	5 000	0
Financial Costs	294 000	195 000	246 000	348 000
Financial Balance	−288 000	−190 000	−241 000	−348 000
Dividends	0	0	0	0
Net Income	−796 000	476 000	459 000	400 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 768 000	8 912 000	9 306 000	9 700 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 768 000	8 912 000	9 306 000	9 700 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 768 000	8 912 000	9 306 000	9 700 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	679 000	938 000	627 000	471 000
Total Current Assets	1 126 000	1 174 000	855 000	632 000
Total Assets	9 895 000	10 086 000	10 161 000	10 332 000
Total Equity	3 356 000	4 152 000	3 676 000	3 217 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 125 000	5 471 000	6 055 000	6 708 000
Creditors	21 000	107 000	70 000	29 000
Unpaid Taxes	142 000	48 000	57 000	65 000
Dividends	0	0	0	0
Other Current Debt	250 000	308 000	303 000	313 000
Total Current Debt	414 000	462 000	430 000	407 000
Total Equity and Debt	9 895 000	10 086 000	10 161 000	10 332 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,72 %	11,46 %	12,49 %	12,43 %
Debt-to-Equity Ratio	1,83	1,32	1,65	2,09
Operating Profit Margin	−39,92 %	52,86 %	56,13 %	60,39 %
Current Ratio	2,72	2,54	1,99	1,55
Quick Ratio	2,72	2,54	1,99	1,55
Equity Ratio	0,34	0,41	0,36	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %