FRYDENBERG 1 BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

0,58 %

Current Ratio

2,8

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 851 000	7 094 000	10 638 000	5 142 000
Net Income	1 123 000	4 297 000	7 116 000	1 657 000
Total Assets	260 925 000	260 777 000	259 890 000	259 437 000
Total Equity	194 023 000	192 901 000	188 604 000	181 488 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 851 000	7 094 000	10 638 000	5 142 000
Expenditure	3 320 000	2 520 000	3 069 000	2 881 000
Operating Profit	1 531 000	4 574 000	7 569 000	2 262 000
Financial Income	17 000	30 000	36 000	39 000
Financial Costs	425 000	307 000	489 000	644 000
Financial Balance	−408 000	−277 000	−453 000	−605 000
Earnings Before Tax	1 123 000	4 297 000	7 116 000	1 657 000
Tax	0	0	0	0
Net Income	1 123 000	4 297 000	7 116 000	1 657 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	258 442 000	258 347 000	258 230 000	258 217 000
Total Current Assets	2 482 000	2 430 000	1 661 000	1 219 000
Total Assets	260 925 000	260 777 000	259 890 000	259 437 000
Total Retained Equity	193 533 000	192 411 000	188 114 000	180 998 000
Total Equity	194 023 000	192 901 000	188 604 000	181 488 000
Total Long-Term Debt	66 015 000	67 063 000	70 481 000	77 407 000
Total Current Debt	886 000	813 000	805 000	542 000
Total Equity and Debt	260 925 000	260 777 000	259 890 000	259 437 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 851 000	7 094 000	10 638 000	5 142 000
Revenue	4 851 000	7 094 000	10 638 000	5 142 000
Cost of Goods Sold	0	0	0	0
Salary Costs	228 000	217 000	202 000	182 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 320 000	2 520 000	3 069 000	2 881 000
Operating Profit	1 531 000	4 574 000	7 569 000	2 262 000
Financial Income	17 000	30 000	36 000	39 000
Financial Costs	425 000	307 000	489 000	644 000
Financial Balance	−408 000	−277 000	−453 000	−605 000
Dividends	0	0	0	0
Net Income	1 123 000	4 297 000	7 116 000	1 657 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	257 761 000	257 771 000	257 755 000	257 744 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	257 761 000	257 771 000	257 755 000	257 744 000
Total Fiancial Fixed Assets	681 000	576 000	475 000	473 000
Total Fixed Assets	258 442 000	258 347 000	258 230 000	258 217 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 372 000	1 616 000	1 531 000	749 000
Total Current Assets	2 482 000	2 430 000	1 661 000	1 219 000
Total Assets	260 925 000	260 777 000	259 890 000	259 437 000
Total Equity	194 023 000	192 901 000	188 604 000	181 488 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	66 015 000	67 063 000	70 481 000	77 407 000
Creditors	778 000	747 000	276 000	452 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	105 000	64 000	527 000	86 000
Total Current Debt	886 000	813 000	805 000	542 000
Total Equity and Debt	260 925 000	260 777 000	259 890 000	259 437 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,58 %	2,23 %	3,77 %	0,91 %
Debt-to-Equity Ratio	0,34	0,35	0,37	0,43
Operating Profit Margin	31,56 %	64,48 %	71,15 %	43,99 %
Current Ratio	2,8	2,99	2,06	2,25
Quick Ratio	2,8	2,99	2,06	2,25
Equity Ratio	0,74	0,74	0,73	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %