FRYDENDAL EIENDOM AS

4633 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

8,85 %

Current Ratio

1,37

Debt-to-Equity Ratio

0,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 636 000	2 176 000	2 190 000	2 125 000
Net Income	1 121 000	480 000	845 000	668 000
Total Assets	22 004 000	21 639 000	19 902 000	19 439 000
Total Equity	12 671 000	12 550 000	13 070 000	12 225 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 636 000	2 176 000	2 190 000	2 125 000
Expenditure	935 000	1 386 000	924 000	1 036 000
Operating Profit	1 702 000	790 000	1 266 000	1 090 000
Financial Income	1 000	3 000	0	2 000
Financial Costs	266 000	178 000	182 000	236 000
Financial Balance	−265 000	−175 000	−182 000	−234 000
Earnings Before Tax	1 437 000	615 000	1 084 000	856 000
Tax	316 000	135 000	238 000	188 000
Net Income	1 121 000	480 000	845 000	668 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 837 000	20 036 000	17 093 000	17 505 000
Total Current Assets	2 167 000	1 604 000	2 809 000	1 934 000
Total Assets	22 004 000	21 639 000	19 902 000	19 439 000
Total Retained Equity	7 171 000	7 050 000	7 570 000	6 725 000
Total Equity	12 671 000	12 550 000	13 070 000	12 225 000
Total Long-Term Debt	7 756 000	7 801 000	6 463 000	6 750 000
Total Current Debt	1 577 000	1 288 000	369 000	464 000
Total Equity and Debt	22 004 000	21 639 000	19 902 000	19 439 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 636 000	2 076 000	2 190 000	2 171 000
Other Income	0	100 000	0	−46 000
Revenue	2 636 000	2 176 000	2 190 000	2 125 000
Cost of Goods Sold	166 000	215 000	100 000	150 000
Salary Costs	0	0	0	0
Depreciation	724 000	610 000	451 000	451 000
Impairment	0	0	0	0
Expenditure	935 000	1 386 000	924 000	1 036 000
Operating Profit	1 702 000	790 000	1 266 000	1 090 000
Financial Income	1 000	3 000	0	2 000
Financial Costs	266 000	178 000	182 000	236 000
Financial Balance	−265 000	−175 000	−182 000	−234 000
Dividends	1 000 000	1 000 000	0	0
Net Income	1 121 000	480 000	845 000	668 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 837 000	20 036 000	17 054 000	17 505 000
Machinery and Plant Facilities	0	0	40 000	0
Fixtures	0	0	0	0
Total Tangible Assets	19 837 000	20 036 000	17 093 000	17 505 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 837 000	20 036 000	17 093 000	17 505 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 092 000	1 509 000	2 707 000	1 842 000
Total Current Assets	2 167 000	1 604 000	2 809 000	1 934 000
Total Assets	22 004 000	21 639 000	19 902 000	19 439 000
Total Equity	12 671 000	12 550 000	13 070 000	12 225 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 756 000	7 801 000	6 463 000	6 750 000
Creditors	54 000	15 000	65 000	82 000
Unpaid Taxes	92 000	82 000	76 000	87 000
Dividends	1 000 000	1 000 000	0	0
Other Current Debt	70 000	44 000	2 000	100 000
Total Current Debt	1 577 000	1 288 000	369 000	464 000
Total Equity and Debt	22 004 000	21 639 000	19 902 000	19 439 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,85 %	3,82 %	6,47 %	5,46 %
Debt-to-Equity Ratio	0,61	0,62	0,49	0,55
Operating Profit Margin	64,57 %	36,31 %	57,81 %	51,29 %
Current Ratio	1,37	1,25	7,61	4,17
Quick Ratio	1,37	1,25	7,61	4,17
Equity Ratio	0,58	0,58	0,66	0,63
Gross Profit Margin	93,7 %	90,12 %	95,43 %	92,94 %