FRITZØGRENDA BORETTSLAG

3126 TØNSBERG

Finances

Share Ownership

Return on Equity

8,9 %

Current Ratio

7,46

Debt-to-Equity Ratio

1,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 575 000	1 491 000	1 483 000	1 520 000
Net Income	726 000	751 000	787 000	708 000
Total Assets	22 269 000	20 144 000	20 130 000	20 086 000
Total Equity	8 161 000	7 435 000	6 684 000	5 897 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 575 000	1 491 000	1 483 000	1 520 000
Expenditure	691 000	583 000	523 000	587 000
Operating Profit	885 000	909 000	960 000	933 000
Financial Income	21 000	1 000	3 000	6 000
Financial Costs	180 000	160 000	176 000	232 000
Financial Balance	−159 000	−159 000	−173 000	−226 000
Earnings Before Tax	726 000	751 000	787 000	708 000
Tax	0	0	0	0
Net Income	726 000	751 000	787 000	708 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 039 000	18 986 000	18 964 000	18 964 000
Total Current Assets	3 230 000	1 158 000	1 166 000	1 123 000
Total Assets	22 269 000	20 144 000	20 130 000	20 086 000
Total Retained Equity	8 159 000	7 433 000	6 682 000	5 896 000
Total Equity	8 161 000	7 435 000	6 684 000	5 897 000
Total Long-Term Debt	13 676 000	12 273 000	13 020 000	13 751 000
Total Current Debt	433 000	436 000	426 000	438 000
Total Equity and Debt	22 269 000	20 144 000	20 130 000	20 086 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 575 000	1 491 000	1 483 000	1 520 000
Revenue	1 575 000	1 491 000	1 483 000	1 520 000
Cost of Goods Sold	0	0	0	0
Salary Costs	73 000	62 000	62 000	62 000
Depreciation	14 000	6 000	0	0
Impairment	0	0	0	0
Expenditure	691 000	583 000	523 000	587 000
Operating Profit	885 000	909 000	960 000	933 000
Financial Income	21 000	1 000	3 000	6 000
Financial Costs	180 000	160 000	176 000	232 000
Financial Balance	−159 000	−159 000	−173 000	−226 000
Dividends	0	0	0	0
Net Income	726 000	751 000	787 000	708 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 964 000	18 964 000	18 964 000	18 964 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	58 000	22 000	0	0
Total Tangible Assets	19 022 000	18 986 000	18 964 000	18 964 000
Total Fiancial Fixed Assets	17 000	0	0	0
Total Fixed Assets	19 039 000	18 986 000	18 964 000	18 964 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 222 000	1 158 000	1 166 000	1 123 000
Total Current Assets	3 230 000	1 158 000	1 166 000	1 123 000
Total Assets	22 269 000	20 144 000	20 130 000	20 086 000
Total Equity	8 161 000	7 435 000	6 684 000	5 897 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 676 000	12 273 000	13 020 000	13 751 000
Creditors	5 000	0	7 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 000	16 000	0	16 000
Total Current Debt	433 000	436 000	426 000	438 000
Total Equity and Debt	22 269 000	20 144 000	20 130 000	20 086 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,9 %	10,1 %	11,77 %	12,01 %
Debt-to-Equity Ratio	1,68	1,65	1,95	2,33
Operating Profit Margin	56,19 %	60,97 %	64,73 %	61,38 %
Current Ratio	7,46	2,66	2,74	2,56
Quick Ratio	7,46	2,66	2,74	2,56
Equity Ratio	0,37	0,37	0,33	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %