FROGNER EIENDOM AS

2910 AURDAL

Finances

Share Ownership

Return on Equity

6,12 %

Current Ratio

0,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	619 000	681 000	699 000	718 000
Net Income	69 000	281 000	325 000	319 000
Total Assets	1 279 000	1 237 000	1 355 000	1 447 000
Total Equity	1 127 000	1 058 000	953 000	828 000

Income (NOK)	2022	2021	2020	2019
Revenue	619 000	681 000	699 000	718 000
Expenditure	536 000	321 000	272 000	288 000
Operating Profit	83 000	360 000	427 000	429 000
Financial Income	6 000	6 000	6 000	6 000
Financial Costs	0	7 000	17 000	26 000
Financial Balance	6 000	−1 000	−11 000	−20 000
Earnings Before Tax	89 000	360 000	416 000	409 000
Tax	19 000	79 000	91 000	90 000
Net Income	69 000	281 000	325 000	319 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 137 000	1 190 000	1 242 000	1 257 000
Total Current Assets	142 000	47 000	112 000	190 000
Total Assets	1 279 000	1 237 000	1 355 000	1 447 000
Total Retained Equity	1 051 000	982 000	876 000	752 000
Total Equity	1 127 000	1 058 000	953 000	828 000
Total Long-Term Debt	0	20 000	253 000	476 000
Total Current Debt	152 000	159 000	149 000	142 000
Total Equity and Debt	1 279 000	1 237 000	1 355 000	1 447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	619 000	681 000	699 000	718 000
Revenue	619 000	681 000	699 000	718 000
Cost of Goods Sold	3 000	7 000	6 000	2 000
Salary Costs	106 000	0	0	0
Depreciation	67 000	67 000	18 000	18 000
Impairment	0	0	0	0
Expenditure	536 000	321 000	272 000	288 000
Operating Profit	83 000	360 000	427 000	429 000
Financial Income	6 000	6 000	6 000	6 000
Financial Costs	0	7 000	17 000	26 000
Financial Balance	6 000	−1 000	−11 000	−20 000
Dividends	0	0	0	0
Net Income	69 000	281 000	325 000	319 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	81 000	66 000	51 000	47 000
Real Eastate	1 057 000	1 124 000	1 191 000	1 210 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 057 000	1 124 000	1 191 000	1 210 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 137 000	1 190 000	1 242 000	1 257 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	142 000	47 000	112 000	190 000
Total Current Assets	142 000	47 000	112 000	190 000
Total Assets	1 279 000	1 237 000	1 355 000	1 447 000
Total Equity	1 127 000	1 058 000	953 000	828 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	20 000	253 000	476 000
Creditors	0	0	0	0
Unpaid Taxes	63 000	57 000	53 000	38 000
Dividends	0	0	0	0
Other Current Debt	55 000	8 000	1 000	10 000
Total Current Debt	152 000	159 000	149 000	142 000
Total Equity and Debt	1 279 000	1 237 000	1 355 000	1 447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,12 %	26,56 %	34,1 %	38,53 %
Debt-to-Equity Ratio	0	0,02	0,27	0,57
Operating Profit Margin	13,41 %	52,86 %	61,09 %	59,75 %
Current Ratio	0,93	0,3	0,75	1,34
Quick Ratio	0,93	0,3	0,75	1,34
Equity Ratio	0,88	0,86	0,7	0,57
Gross Profit Margin	99,52 %	98,97 %	99,14 %	99,72 %