FRANK EIENDOM AS

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

10,78 %

Current Ratio

0,06

Debt-to-Equity Ratio

6,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	617 000	443 000	374 000	354 000
Net Income	84 000	3 000	75 000	31 000
Total Assets	6 315 000	6 308 000	4 640 000	2 302 000
Total Equity	779 000	695 000	692 000	617 000

Income (NOK)	2022	2021	2020	2019
Revenue	617 000	443 000	374 000	354 000
Expenditure	188 000	163 000	106 000	227 000
Operating Profit	429 000	281 000	268 000	127 000
Financial Income	0	0	0	0
Financial Costs	321 000	277 000	177 000	96 000
Financial Balance	−321 000	−277 000	−177 000	−96 000
Earnings Before Tax	108 000	4 000	91 000	31 000
Tax	24 000	1 000	17 000	0
Net Income	84 000	3 000	75 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 307 000	6 307 000	4 563 000	2 254 000
Total Current Assets	8 000	1 000	77 000	48 000
Total Assets	6 315 000	6 308 000	4 640 000	2 302 000
Total Retained Equity	673 000	589 000	586 000	511 000
Total Equity	779 000	695 000	692 000	617 000
Total Long-Term Debt	5 407 000	5 459 000	3 820 000	1 582 000
Total Current Debt	129 000	154 000	128 000	103 000
Total Equity and Debt	6 315 000	6 308 000	4 640 000	2 302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	617 000	443 000	374 000	354 000
Revenue	617 000	443 000	374 000	354 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	188 000	163 000	106 000	227 000
Operating Profit	429 000	281 000	268 000	127 000
Financial Income	0	0	0	0
Financial Costs	321 000	277 000	177 000	96 000
Financial Balance	−321 000	−277 000	−177 000	−96 000
Dividends	0	0	0	0
Net Income	84 000	3 000	75 000	31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 307 000	6 307 000	4 563 000	2 254 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 307 000	6 307 000	4 563 000	2 254 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 307 000	6 307 000	4 563 000	2 254 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 000	0	77 000	48 000
Total Current Assets	8 000	1 000	77 000	48 000
Total Assets	6 315 000	6 308 000	4 640 000	2 302 000
Total Equity	779 000	695 000	692 000	617 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 407 000	5 459 000	3 820 000	1 582 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	105 000	133 000	111 000	103 000
Total Current Debt	129 000	154 000	128 000	103 000
Total Equity and Debt	6 315 000	6 308 000	4 640 000	2 302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,78 %	0,43 %	10,84 %	5,02 %
Debt-to-Equity Ratio	6,94	7,85	5,52	2,56
Operating Profit Margin	69,53 %	63,43 %	71,66 %	35,88 %
Current Ratio	0,06	0,01	0,6	0,47
Quick Ratio	0,06	0,01	0,6	0,47
Equity Ratio	0,12	0,11	0,15	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %