FREDVANG EIENDOM AS

2318 HAMAR

Finances

Return on Equity

11,54 %

Current Ratio

7,3

Debt-to-Equity Ratio

0,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 455 000	7 110 000	6 805 000	6 179 000
Net Income	3 583 000	3 658 000	3 152 000	2 319 000
Total Assets	58 536 000	54 853 000	50 831 000	55 688 000
Total Equity	31 050 000	27 468 000	23 809 000	27 158 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 455 000	7 110 000	6 805 000	6 179 000
Expenditure	2 247 000	1 851 000	2 086 000	2 494 000
Operating Profit	5 209 000	5 260 000	4 720 000	3 685 000
Financial Income	148 000	5 000	26 000	114 000
Financial Costs	764 000	575 000	705 000	825 000
Financial Balance	−616 000	−570 000	−679 000	−711 000
Earnings Before Tax	4 593 000	4 690 000	4 041 000	2 974 000
Tax	1 011 000	1 032 000	889 000	655 000
Net Income	3 583 000	3 658 000	3 152 000	2 319 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 407 000	48 452 000	49 555 000	47 996 000
Total Current Assets	11 130 000	6 401 000	1 276 000	7 692 000
Total Assets	58 536 000	54 853 000	50 831 000	55 688 000
Total Retained Equity	23 550 000	19 968 000	16 309 000	19 658 000
Total Equity	31 050 000	27 468 000	23 809 000	27 158 000
Total Long-Term Debt	25 961 000	25 916 000	25 692 000	26 628 000
Total Current Debt	1 525 000	1 469 000	1 330 000	1 903 000
Total Equity and Debt	58 536 000	54 853 000	50 831 000	55 688 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 304 000	6 985 000	6 711 000	6 062 000
Other Income	151 000	125 000	94 000	117 000
Revenue	7 455 000	7 110 000	6 805 000	6 179 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 085 000	1 104 000	1 035 000	857 000
Impairment	621 000	445 000	804 000	1 464 000
Expenditure	2 247 000	1 851 000	2 086 000	2 494 000
Operating Profit	5 209 000	5 260 000	4 720 000	3 685 000
Financial Income	148 000	5 000	26 000	114 000
Financial Costs	764 000	575 000	705 000	825 000
Financial Balance	−616 000	−570 000	−679 000	−711 000
Dividends	0	0	6 500 000	0
Net Income	3 583 000	3 658 000	3 152 000	2 319 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	42 407 000	43 452 000	44 537 000	42 969 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	18 000	28 000
Total Tangible Assets	42 407 000	43 452 000	44 555 000	42 996 000
Total Fiancial Fixed Assets	5 000 000	5 000 000	5 000 000	5 000 000
Total Fixed Assets	47 407 000	48 452 000	49 555 000	47 996 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 939 000	6 200 000	1 140 000	6 821 000
Total Current Assets	11 130 000	6 401 000	1 276 000	7 692 000
Total Assets	58 536 000	54 853 000	50 831 000	55 688 000
Total Equity	31 050 000	27 468 000	23 809 000	27 158 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 961 000	25 916 000	25 692 000	26 628 000
Creditors	267 000	229 000	330 000	1 118 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	6 500 000	0
Other Current Debt	293 000	272 000	216 000	266 000
Total Current Debt	1 525 000	1 469 000	1 330 000	1 903 000
Total Equity and Debt	58 536 000	54 853 000	50 831 000	55 688 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,54 %	13,32 %	13,24 %	8,54 %
Debt-to-Equity Ratio	0,84	0,94	1,08	0,98
Operating Profit Margin	69,87 %	73,98 %	69,36 %	59,64 %
Current Ratio	7,3	4,36	0,96	4,04
Quick Ratio	7,3	4,36	0,96	4,04
Equity Ratio	0,53	0,5	0,47	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %