FROST EIENDOM AS

7038 TRONDHEIM

Finances

Share Ownership

Return on Equity

49,04 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	182 874 000	172 985 000	152 319 000	151 301 000
Net Income	8 875 000	7 066 000	1 929 000	3 929 000
Total Assets	48 652 000	53 918 000	43 611 000	37 374 000
Total Equity	18 096 000	18 282 000	18 459 000	18 452 000

Income (NOK)	2022	2021	2020	2019
Revenue	182 874 000	172 985 000	152 319 000	151 301 000
Expenditure	171 973 000	164 156 000	150 064 000	146 769 000
Operating Profit	10 901 000	8 829 000	2 255 000	4 533 000
Financial Income	836 000	464 000	415 000	662 000
Financial Costs	358 000	236 000	194 000	158 000
Financial Balance	478 000	228 000	221 000	504 000
Earnings Before Tax	11 379 000	9 058 000	2 476 000	5 037 000
Tax	2 503 000	1 993 000	546 000	1 107 000
Net Income	8 875 000	7 066 000	1 929 000	3 929 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 929 000	9 625 000	10 114 000	7 528 000
Total Current Assets	39 723 000	44 292 000	33 496 000	29 845 000
Total Assets	48 652 000	53 918 000	43 611 000	37 374 000
Total Retained Equity	16 393 000	16 579 000	16 756 000	16 749 000
Total Equity	18 096 000	18 282 000	18 459 000	18 452 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	30 556 000	35 635 000	25 151 000	18 922 000
Total Equity and Debt	48 652 000	53 918 000	43 611 000	37 374 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	182 874 000	172 985 000	152 319 000	151 301 000
Revenue	182 874 000	172 985 000	152 319 000	151 301 000
Cost of Goods Sold	0	0	0	0
Salary Costs	26 792 000	26 186 000	23 824 000	16 979 000
Depreciation	711 000	764 000	430 000	277 000
Impairment	0	0	0	0
Expenditure	171 973 000	164 156 000	150 064 000	146 769 000
Operating Profit	10 901 000	8 829 000	2 255 000	4 533 000
Financial Income	836 000	464 000	415 000	662 000
Financial Costs	358 000	236 000	194 000	158 000
Financial Balance	478 000	228 000	221 000	504 000
Dividends	0	0	0	0
Net Income	8 875 000	7 066 000	1 929 000	3 929 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	179 000	126 000	76 000	81 000
Real Eastate	8 022 000	8 547 000	9 181 000	6 634 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	713 000	898 000	769 000	813 000
Total Tangible Assets	8 735 000	9 446 000	9 949 000	7 448 000
Total Fiancial Fixed Assets	16 000	54 000	88 000	0
Total Fixed Assets	8 929 000	9 625 000	10 114 000	7 528 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 524 000	22 753 000	10 962 000	15 282 000
Total Current Assets	39 723 000	44 292 000	33 496 000	29 845 000
Total Assets	48 652 000	53 918 000	43 611 000	37 374 000
Total Equity	18 096 000	18 282 000	18 459 000	18 452 000
Short-Term Group Debt	13 910 000	10 908 000	2 464 000	0
Total Long-Term Debt	0	0	0	0
Creditors	6 026 000	7 351 000	6 316 000	6 129 000
Unpaid Taxes	2 309 000	1 974 000	1 238 000	790 000
Dividends	0	0	0	0
Other Current Debt	8 311 000	15 402 000	15 134 000	10 886 000
Total Current Debt	30 556 000	35 635 000	25 151 000	18 922 000
Total Equity and Debt	48 652 000	53 918 000	43 611 000	37 374 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,04 %	38,65 %	10,45 %	21,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,96 %	5,1 %	1,48 %	3 %
Current Ratio	1,3	1,24	1,33	1,58
Quick Ratio	1,3	1,24	1,33	1,58
Equity Ratio	0,37	0,34	0,42	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %