FRITZØE GÅRD EIENDOM AS

3267 LARVIK

Finances

Return on Equity

3,02 %

Current Ratio

3,24

Debt-to-Equity Ratio

1,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 430 000	3 022 000	2 432 000	3 076 000
Net Income	225 000	−574 000	−1 311 000	−136 000
Total Assets	15 835 000	17 394 000	16 565 000	15 698 000
Total Equity	7 449 000	7 225 000	535 000	1 846 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 430 000	3 022 000	2 432 000	3 076 000
Expenditure	3 336 000	4 144 000	3 474 000	2 941 000
Operating Profit	94 000	−1 121 000	−1 041 000	135 000
Financial Income	431 000	792 000	0	0
Financial Costs	300 000	244 000	270 000	271 000
Financial Balance	131 000	548 000	−270 000	−271 000
Earnings Before Tax	225 000	−574 000	−1 311 000	−136 000
Tax	0	0	0	0
Net Income	225 000	−574 000	−1 311 000	−136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 952 000	15 834 000	15 806 000	14 879 000
Total Current Assets	884 000	1 560 000	759 000	819 000
Total Assets	15 835 000	17 394 000	16 565 000	15 698 000
Total Retained Equity	225 000	0	0	0
Total Equity	7 449 000	7 225 000	535 000	1 846 000
Total Long-Term Debt	8 113 000	8 928 000	14 864 000	12 442 000
Total Current Debt	273 000	1 241 000	1 166 000	1 409 000
Total Equity and Debt	15 835 000	17 394 000	16 565 000	15 698 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 007 000	0	0	0
Other Income	2 423 000	3 022 000	2 432 000	3 076 000
Revenue	3 430 000	3 022 000	2 432 000	3 076 000
Cost of Goods Sold	13 000	0	0	0
Salary Costs	906 000	1 760 000	1 326 000	703 000
Depreciation	983 000	975 000	837 000	767 000
Impairment	0	0	0	0
Expenditure	3 336 000	4 144 000	3 474 000	2 941 000
Operating Profit	94 000	−1 121 000	−1 041 000	135 000
Financial Income	431 000	792 000	0	0
Financial Costs	300 000	244 000	270 000	271 000
Financial Balance	131 000	548 000	−270 000	−271 000
Dividends	0	0	0	0
Net Income	225 000	−574 000	−1 311 000	−136 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	6 000	6 000	6 000
Real Eastate	12 088 000	14 116 000	14 366 000	14 787 000
Machinery and Plant Facilities	2 000	0	0	0
Fixtures	1 279 000	194 000	121 000	72 000
Total Tangible Assets	13 368 000	14 311 000	14 486 000	14 859 000
Total Fiancial Fixed Assets	1 577 000	1 517 000	1 314 000	14 000
Total Fixed Assets	14 952 000	15 834 000	15 806 000	14 879 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	53 000	68 000	88 000
Total Current Assets	884 000	1 560 000	759 000	819 000
Total Assets	15 835 000	17 394 000	16 565 000	15 698 000
Total Equity	7 449 000	7 225 000	535 000	1 846 000
Short-Term Group Debt	0	44 000	0	0
Total Long-Term Debt	8 113 000	8 928 000	14 864 000	12 442 000
Creditors	59 000	152 000	172 000	55 000
Unpaid Taxes	106 000	99 000	136 000	82 000
Dividends	0	0	0	0
Other Current Debt	72 000	803 000	784 000	1 273 000
Total Current Debt	273 000	1 241 000	1 166 000	1 409 000
Total Equity and Debt	15 835 000	17 394 000	16 565 000	15 698 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,02 %	−7,94 %	−245,05 %	−7,37 %
Debt-to-Equity Ratio	1,09	1,24	27,78	6,74
Operating Profit Margin	2,74 %	−37,09 %	−42,8 %	4,39 %
Current Ratio	3,24	1,26	0,65	0,58
Quick Ratio	3,24	1,26	0,65	0,58
Equity Ratio	0,47	0,42	0,03	0,12
Gross Profit Margin	99,62 %	100 %	100 %	100 %