FROL EIENDOM AS

7604 LEVANGER

Finances

Share Ownership

Return on Equity

6,88 %

Current Ratio

0,97

Debt-to-Equity Ratio

1,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 321 000	1 276 000	1 255 000	1 232 000
Net Income	491 000	440 000	414 000	370 000
Total Assets	21 101 000	19 625 000	19 700 000	19 434 000
Total Equity	7 140 000	6 649 000	6 209 000	5 794 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 321 000	1 276 000	1 255 000	1 232 000
Expenditure	28 000	25 000	25 000	39 000
Operating Profit	1 293 000	1 252 000	1 230 000	1 194 000
Financial Income	5 000	0	0	2 000
Financial Costs	668 000	687 000	700 000	721 000
Financial Balance	−663 000	−687 000	−700 000	−719 000
Earnings Before Tax	630 000	565 000	531 000	475 000
Tax	139 000	124 000	117 000	105 000
Net Income	491 000	440 000	414 000	370 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 259 000	18 259 000	18 259 000	18 259 000
Total Current Assets	2 842 000	1 366 000	1 441 000	1 175 000
Total Assets	21 101 000	19 625 000	19 700 000	19 434 000
Total Retained Equity	7 040 000	6 549 000	6 109 000	5 694 000
Total Equity	7 140 000	6 649 000	6 209 000	5 794 000
Total Long-Term Debt	11 020 000	11 209 000	11 794 000	11 458 000
Total Current Debt	2 940 000	1 767 000	1 697 000	2 181 000
Total Equity and Debt	21 101 000	19 625 000	19 700 000	19 434 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 321 000	1 276 000	1 255 000	1 232 000
Revenue	1 321 000	1 276 000	1 255 000	1 232 000
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	28 000	25 000	25 000	39 000
Operating Profit	1 293 000	1 252 000	1 230 000	1 194 000
Financial Income	5 000	0	0	2 000
Financial Costs	668 000	687 000	700 000	721 000
Financial Balance	−663 000	−687 000	−700 000	−719 000
Dividends	0	0	0	0
Net Income	491 000	440 000	414 000	370 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 259 000	18 259 000	18 259 000	18 259 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 259 000	18 259 000	18 259 000	18 259 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 259 000	18 259 000	18 259 000	18 259 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 422 000	59 000	439 000	250 000
Total Current Assets	2 842 000	1 366 000	1 441 000	1 175 000
Total Assets	21 101 000	19 625 000	19 700 000	19 434 000
Total Equity	7 140 000	6 649 000	6 209 000	5 794 000
Short-Term Group Debt	1 350 000	300 000	300 000	795 000
Total Long-Term Debt	11 020 000	11 209 000	11 794 000	11 458 000
Creditors	0	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 452 000	1 342 000	1 280 000	1 280 000
Total Current Debt	2 940 000	1 767 000	1 697 000	2 181 000
Total Equity and Debt	21 101 000	19 625 000	19 700 000	19 434 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,88 %	6,62 %	6,67 %	6,39 %
Debt-to-Equity Ratio	1,54	1,69	1,9	1,98
Operating Profit Margin	97,88 %	98,12 %	98,01 %	96,92 %
Current Ratio	0,97	0,77	0,85	0,54
Quick Ratio	0,97	0,77	0,85	0,54
Equity Ratio	0,34	0,34	0,32	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %