FRUGÅRDEN AS

5417 STORD

Finances

Return on Equity

33,4 %

Current Ratio

0,02

Debt-to-Equity Ratio

1,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 247 000	2 213 000	2 071 000	2 033 000
Net Income	1 220 000	1 052 000	971 000	1 086 000
Total Assets	12 451 000	12 887 000	13 307 000	10 295 000
Total Equity	3 653 000	4 149 000	4 111 000	4 153 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 247 000	2 213 000	2 071 000	2 033 000
Expenditure	865 000	962 000	896 000	666 000
Operating Profit	1 382 000	1 252 000	1 174 000	1 367 000
Financial Income	425 000	305 000	304 000	180 000
Financial Costs	359 000	289 000	315 000	204 000
Financial Balance	66 000	16 000	−11 000	−24 000
Earnings Before Tax	1 448 000	1 267 000	1 163 000	1 344 000
Tax	229 000	215 000	192 000	258 000
Net Income	1 220 000	1 052 000	971 000	1 086 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 402 000	12 686 000	12 970 000	9 964 000
Total Current Assets	49 000	201 000	337 000	331 000
Total Assets	12 451 000	12 887 000	13 307 000	10 295 000
Total Retained Equity	3 053 000	3 549 000	3 511 000	3 553 000
Total Equity	3 653 000	4 149 000	4 111 000	4 153 000
Total Long-Term Debt	6 736 000	7 044 000	7 557 000	4 604 000
Total Current Debt	2 062 000	1 694 000	1 640 000	1 539 000
Total Equity and Debt	12 451 000	12 887 000	13 307 000	10 295 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 247 000	2 213 000	2 071 000	2 033 000
Revenue	2 247 000	2 213 000	2 071 000	2 033 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	284 000	284 000	284 000	219 000
Impairment	0	0	0	0
Expenditure	865 000	962 000	896 000	666 000
Operating Profit	1 382 000	1 252 000	1 174 000	1 367 000
Financial Income	425 000	305 000	304 000	180 000
Financial Costs	359 000	289 000	315 000	204 000
Financial Balance	66 000	16 000	−11 000	−24 000
Dividends	1 700 000	1 000 000	1 000 000	1 145 000
Net Income	1 220 000	1 052 000	971 000	1 086 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 919 000	12 203 000	12 487 000	9 481 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 919 000	12 203 000	12 487 000	9 481 000
Total Fiancial Fixed Assets	483 000	483 000	483 000	483 000
Total Fixed Assets	12 402 000	12 686 000	12 970 000	9 964 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	2 000	49 000	33 000
Total Current Assets	49 000	201 000	337 000	331 000
Total Assets	12 451 000	12 887 000	13 307 000	10 295 000
Total Equity	3 653 000	4 149 000	4 111 000	4 153 000
Short-Term Group Debt	20 000	148 000	17 000	24 000
Total Long-Term Debt	6 736 000	7 044 000	7 557 000	4 604 000
Creditors	0	16 000	0	10 000
Unpaid Taxes	0	0	0	0
Dividends	1 700 000	1 000 000	1 000 000	1 145 000
Other Current Debt	486 000	286 000	285 000	236 000
Total Current Debt	2 062 000	1 694 000	1 640 000	1 539 000
Total Equity and Debt	12 451 000	12 887 000	13 307 000	10 295 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,4 %	25,36 %	23,62 %	26,15 %
Debt-to-Equity Ratio	1,84	1,7	1,84	1,11
Operating Profit Margin	61,5 %	56,57 %	56,69 %	67,24 %
Current Ratio	0,02	0,12	0,21	0,22
Quick Ratio	0,02	0,12	0,21	0,22
Equity Ratio	0,29	0,32	0,31	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %