FROGNERKVARTALET AS

0195 OSLO

Finances

Share Ownership

Return on Equity

35,81 %

Current Ratio

1,73

Debt-to-Equity Ratio

5,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 215 000	9 547 000	8 360 000	7 037 000
Net Income	3 570 000	2 611 000	2 235 000	1 996 000
Total Assets	70 805 000	66 584 000	63 838 000	59 352 000
Total Equity	9 969 000	7 700 000	6 389 000	5 454 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 215 000	9 547 000	8 360 000	7 037 000
Expenditure	3 673 000	4 145 000	3 377 000	2 552 000
Operating Profit	6 542 000	5 402 000	4 983 000	4 485 000
Financial Income	95 000	5 000	1 000	19 000
Financial Costs	2 061 000	2 060 000	2 118 000	1 945 000
Financial Balance	−1 966 000	−2 055 000	−2 117 000	−1 926 000
Earnings Before Tax	4 576 000	3 347 000	2 866 000	2 558 000
Tax	1 007 000	736 000	630 000	563 000
Net Income	3 570 000	2 611 000	2 235 000	1 996 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 780 000	61 675 000	62 154 000	58 971 000
Total Current Assets	10 025 000	4 910 000	1 684 000	381 000
Total Assets	70 805 000	66 584 000	63 838 000	59 352 000
Total Retained Equity	−12 174 000	−11 182 000	−10 567 000	−10 874 000
Total Equity	9 969 000	7 700 000	6 389 000	5 454 000
Total Long-Term Debt	55 041 000	54 954 000	54 761 000	38 953 000
Total Current Debt	5 795 000	3 931 000	2 688 000	14 945 000
Total Equity and Debt	70 805 000	66 584 000	63 838 000	59 352 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 874 000	8 586 000	7 777 000	6 602 000
Other Income	1 341 000	961 000	583 000	435 000
Revenue	10 215 000	9 547 000	8 360 000	7 037 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	895 000	874 000	546 000	351 000
Impairment	0	0	0	0
Expenditure	3 673 000	4 145 000	3 377 000	2 552 000
Operating Profit	6 542 000	5 402 000	4 983 000	4 485 000
Financial Income	95 000	5 000	1 000	19 000
Financial Costs	2 061 000	2 060 000	2 118 000	1 945 000
Financial Balance	−1 966 000	−2 055 000	−2 117 000	−1 926 000
Dividends	1 300 000	1 300 000	1 300 000	1 300 000
Net Income	3 570 000	2 611 000	2 235 000	1 996 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	60 780 000	61 675 000	62 154 000	58 971 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	60 780 000	61 675 000	62 154 000	58 971 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 780 000	61 675 000	62 154 000	58 971 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	10 025 000	4 910 000	1 684 000	381 000
Total Assets	70 805 000	66 584 000	63 838 000	59 352 000
Total Equity	9 969 000	7 700 000	6 389 000	5 454 000
Short-Term Group Debt	4 201 000	2 478 000	993 000	13 197 000
Total Long-Term Debt	55 041 000	54 954 000	54 761 000	38 953 000
Creditors	94 000	5 000	45 000	405 000
Unpaid Taxes	180 000	147 000	350 000	43 000
Dividends	1 300 000	1 300 000	1 300 000	1 300 000
Other Current Debt	20 000	0	0	0
Total Current Debt	5 795 000	3 931 000	2 688 000	14 945 000
Total Equity and Debt	70 805 000	66 584 000	63 838 000	59 352 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,81 %	33,91 %	34,98 %	36,6 %
Debt-to-Equity Ratio	5,52	7,14	8,57	7,14
Operating Profit Margin	64,04 %	56,58 %	59,61 %	63,73 %
Current Ratio	1,73	1,25	0,63	0,03
Quick Ratio	1,73	1,25	0,63	0,03
Equity Ratio	0,14	0,12	0,1	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %