FROGNERVEIEN 50 AS

0667 OSLO

Finances

Share Ownership

Return on Equity

9,72 %

Current Ratio

3,76

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 433 000	3 373 000	3 215 000	3 018 000
Net Income	1 317 000	1 698 000	1 374 000	1 964 000
Total Assets	21 402 000	21 154 000	20 966 000	20 649 000
Total Equity	13 545 000	13 556 000	13 530 000	13 556 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 433 000	3 373 000	3 215 000	3 018 000
Expenditure	1 646 000	1 144 000	1 401 000	517 000
Operating Profit	1 788 000	2 229 000	1 814 000	2 501 000
Financial Income	2 000	0	3 000	17 000
Financial Costs	101 000	53 000	55 000	0
Financial Balance	−99 000	−53 000	−52 000	17 000
Earnings Before Tax	1 689 000	2 176 000	1 762 000	2 518 000
Tax	372 000	479 000	388 000	554 000
Net Income	1 317 000	1 698 000	1 374 000	1 964 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 380 000	20 376 000	20 173 000	19 818 000
Total Current Assets	1 022 000	778 000	793 000	831 000
Total Assets	21 402 000	21 154 000	20 966 000	20 649 000
Total Retained Equity	15 000	26 000	0	0
Total Equity	13 545 000	13 556 000	13 530 000	13 556 000
Total Long-Term Debt	7 584 000	7 384 000	7 180 000	6 588 000
Total Current Debt	272 000	215 000	256 000	505 000
Total Equity and Debt	21 402 000	21 154 000	20 966 000	20 649 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	65 000	6 000
Other Income	3 433 000	3 373 000	3 150 000	3 012 000
Revenue	3 433 000	3 373 000	3 215 000	3 018 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 646 000	1 144 000	1 401 000	517 000
Operating Profit	1 788 000	2 229 000	1 814 000	2 501 000
Financial Income	2 000	0	3 000	17 000
Financial Costs	101 000	53 000	55 000	0
Financial Balance	−99 000	−53 000	−52 000	17 000
Dividends	0	0	0	0
Net Income	1 317 000	1 698 000	1 374 000	1 964 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 380 000	20 376 000	20 173 000	19 818 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 380 000	20 376 000	20 173 000	19 818 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 380 000	20 376 000	20 173 000	19 818 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	948 000	742 000	723 000	796 000
Total Current Assets	1 022 000	778 000	793 000	831 000
Total Assets	21 402 000	21 154 000	20 966 000	20 649 000
Total Equity	13 545 000	13 556 000	13 530 000	13 556 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 584 000	7 384 000	7 180 000	6 588 000
Creditors	149 000	92 000	144 000	81 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	123 000	122 000	112 000	424 000
Total Current Debt	272 000	215 000	256 000	505 000
Total Equity and Debt	21 402 000	21 154 000	20 966 000	20 649 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,72 %	12,53 %	10,16 %	14,49 %
Debt-to-Equity Ratio	0,56	0,54	0,53	0,49
Operating Profit Margin	52,08 %	66,08 %	56,42 %	82,87 %
Current Ratio	3,76	3,62	3,1	1,65
Quick Ratio	3,76	3,62	3,1	1,65
Equity Ratio	0,63	0,64	0,65	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %