FRYDENLUND BORETTSLAG

2414 ELVERUM

Finances

Share Ownership

Return on Equity

7,28 %

Current Ratio

8,49

Debt-to-Equity Ratio

0,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 016 000	1 012 000	1 012 000	1 014 000
Net Income	386 000	367 000	415 000	−379 000
Total Assets	9 289 000	9 320 000	9 381 000	9 453 000
Total Equity	5 302 000	4 916 000	4 549 000	4 134 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 016 000	1 012 000	1 012 000	1 014 000
Expenditure	593 000	615 000	550 000	1 345 000
Operating Profit	423 000	397 000	462 000	−332 000
Financial Income	3 000	1 000	1 000	3 000
Financial Costs	40 000	31 000	48 000	50 000
Financial Balance	−37 000	−30 000	−47 000	−47 000
Earnings Before Tax	386 000	367 000	415 000	−379 000
Tax	0	0	0	0
Net Income	386 000	367 000	415 000	−379 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 753 000	8 738 000	8 738 000	8 738 000
Total Current Assets	535 000	581 000	643 000	715 000
Total Assets	9 289 000	9 320 000	9 381 000	9 453 000
Total Retained Equity	5 301 000	4 915 000	4 548 000	4 132 000
Total Equity	5 302 000	4 916 000	4 549 000	4 134 000
Total Long-Term Debt	3 924 000	4 304 000	4 735 000	5 163 000
Total Current Debt	63 000	100 000	97 000	156 000
Total Equity and Debt	9 289 000	9 320 000	9 381 000	9 453 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 016 000	1 012 000	1 012 000	1 014 000
Revenue	1 016 000	1 012 000	1 012 000	1 014 000
Cost of Goods Sold	0	0	0	0
Salary Costs	40 000	34 000	33 000	34 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	593 000	615 000	550 000	1 345 000
Operating Profit	423 000	397 000	462 000	−332 000
Financial Income	3 000	1 000	1 000	3 000
Financial Costs	40 000	31 000	48 000	50 000
Financial Balance	−37 000	−30 000	−47 000	−47 000
Dividends	0	0	0	0
Net Income	386 000	367 000	415 000	−379 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 184 000	8 184 000	8 184 000	8 184 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	547 000	547 000	547 000	547 000
Total Tangible Assets	8 731 000	8 731 000	8 731 000	8 731 000
Total Fiancial Fixed Assets	22 000	7 000	7 000	7 000
Total Fixed Assets	8 753 000	8 738 000	8 738 000	8 738 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	512 000	561 000	624 000	644 000
Total Current Assets	535 000	581 000	643 000	715 000
Total Assets	9 289 000	9 320 000	9 381 000	9 453 000
Total Equity	5 302 000	4 916 000	4 549 000	4 134 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 924 000	4 304 000	4 735 000	5 163 000
Creditors	0	3 000	0	56 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	0
Total Current Debt	63 000	100 000	97 000	156 000
Total Equity and Debt	9 289 000	9 320 000	9 381 000	9 453 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,28 %	7,47 %	9,12 %	−9,17 %
Debt-to-Equity Ratio	0,74	0,88	1,04	1,25
Operating Profit Margin	41,63 %	39,23 %	45,65 %	−32,74 %
Current Ratio	8,49	5,81	6,63	4,58
Quick Ratio	8,49	5,81	6,63	4,58
Equity Ratio	0,57	0,53	0,48	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %