FRYSJAVEIEN 33 AS

0191 OSLO

Finances

Share Ownership

Return on Equity

−15,57 %

Current Ratio

15,35

Debt-to-Equity Ratio

15,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	834 000	1 148 000	1 136 000	1 078 000
Net Income	−106 000	189 000	38 000	41 000
Total Assets	11 195 000	10 810 000	10 188 000	9 730 000
Total Equity	681 000	787 000	638 000	825 000

Income (NOK)	2022	2021	2020	2019
Revenue	834 000	1 148 000	1 136 000	1 078 000
Expenditure	706 000	655 000	856 000	792 000
Operating Profit	128 000	493 000	280 000	286 000
Financial Income	140 000	135 000	130 000	107 000
Financial Costs	405 000	385 000	361 000	340 000
Financial Balance	−265 000	−250 000	−231 000	−233 000
Earnings Before Tax	−136 000	242 000	49 000	53 000
Tax	−30 000	53 000	11 000	12 000
Net Income	−106 000	189 000	38 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000 000	8 935 000	9 005 000	9 048 000
Total Current Assets	2 195 000	1 874 000	1 183 000	682 000
Total Assets	11 195 000	10 810 000	10 188 000	9 730 000
Total Retained Equity	581 000	687 000	538 000	725 000
Total Equity	681 000	787 000	638 000	825 000
Total Long-Term Debt	10 371 000	9 914 000	9 240 000	8 717 000
Total Current Debt	143 000	109 000	309 000	188 000
Total Equity and Debt	11 195 000	10 810 000	10 188 000	9 730 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	834 000	1 148 000	1 136 000	1 078 000
Other Income	0	0	0	0
Revenue	834 000	1 148 000	1 136 000	1 078 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	106 000	162 000	378 000	373 000
Impairment	0	0	0	0
Expenditure	706 000	655 000	856 000	792 000
Operating Profit	128 000	493 000	280 000	286 000
Financial Income	140 000	135 000	130 000	107 000
Financial Costs	405 000	385 000	361 000	340 000
Financial Balance	−265 000	−250 000	−231 000	−233 000
Dividends	0	0	0	0
Net Income	−106 000	189 000	38 000	41 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	7 000	49 000	0
Real Eastate	5 370 000	5 475 000	5 638 000	5 859 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 370 000	5 475 000	5 638 000	5 859 000
Total Fiancial Fixed Assets	3 593 000	3 453 000	3 318 000	3 189 000
Total Fixed Assets	9 000 000	8 935 000	9 005 000	9 048 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 155 000	1 835 000	1 130 000	508 000
Total Current Assets	2 195 000	1 874 000	1 183 000	682 000
Total Assets	11 195 000	10 810 000	10 188 000	9 730 000
Total Equity	681 000	787 000	638 000	825 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 371 000	9 914 000	9 240 000	8 717 000
Creditors	22 000	45 000	21 000	21 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	121 000	64 000	288 000	167 000
Total Current Debt	143 000	109 000	309 000	188 000
Total Equity and Debt	11 195 000	10 810 000	10 188 000	9 730 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,57 %	24,02 %	5,96 %	4,97 %
Debt-to-Equity Ratio	15,23	12,6	14,48	10,57
Operating Profit Margin	15,35 %	42,94 %	24,65 %	26,53 %
Current Ratio	15,35	17,19	3,83	3,63
Quick Ratio	15,35	17,19	3,83	3,63
Equity Ratio	0,06	0,07	0,06	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %