FREMMERHOLÅSEN 1 BORETTSLAG

6003 ÅLESUND

Finances

Share Ownership

Return on Equity

7,39 %

Current Ratio

Debt-to-Equity Ratio

0,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 304 000	1 415 000	1 345 000	2 593 000
Net Income	1 220 000	376 000	350 000	1 724 000
Total Assets	30 406 000	30 356 000	30 422 000	30 562 000
Total Equity	16 507 000	15 287 000	14 912 000	14 562 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 304 000	1 415 000	1 345 000	2 593 000
Expenditure	890 000	906 000	824 000	621 000
Operating Profit	1 415 000	510 000	521 000	1 971 000
Financial Income	13 000	8 000	3 000	4 000
Financial Costs	207 000	142 000	173 000	251 000
Financial Balance	−194 000	−134 000	−170 000	−247 000
Earnings Before Tax	1 220 000	376 000	350 000	1 724 000
Tax	0	0	0	0
Net Income	1 220 000	376 000	350 000	1 724 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 796 000	29 774 000	29 774 000	29 774 000
Total Current Assets	610 000	582 000	648 000	788 000
Total Assets	30 406 000	30 356 000	30 422 000	30 562 000
Total Retained Equity	16 407 000	15 187 000	14 812 000	14 462 000
Total Equity	16 507 000	15 287 000	14 912 000	14 562 000
Total Long-Term Debt	13 837 000	14 990 000	15 433 000	15 857 000
Total Current Debt	61 000	79 000	77 000	144 000
Total Equity and Debt	30 406 000	30 356 000	30 422 000	30 562 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 304 000	1 415 000	1 345 000	2 593 000
Revenue	2 304 000	1 415 000	1 345 000	2 593 000
Cost of Goods Sold	0	0	0	0
Salary Costs	74 000	75 000	71 000	100 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	890 000	906 000	824 000	621 000
Operating Profit	1 415 000	510 000	521 000	1 971 000
Financial Income	13 000	8 000	3 000	4 000
Financial Costs	207 000	142 000	173 000	251 000
Financial Balance	−194 000	−134 000	−170 000	−247 000
Dividends	0	0	0	0
Net Income	1 220 000	376 000	350 000	1 724 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 774 000	29 774 000	29 774 000	29 774 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	29 774 000	29 774 000	29 774 000	29 774 000
Total Fiancial Fixed Assets	22 000	0	0	0
Total Fixed Assets	29 796 000	29 774 000	29 774 000	29 774 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	429 000	491 000	566 000	642 000
Total Current Assets	610 000	582 000	648 000	788 000
Total Assets	30 406 000	30 356 000	30 422 000	30 562 000
Total Equity	16 507 000	15 287 000	14 912 000	14 562 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 837 000	14 990 000	15 433 000	15 857 000
Creditors	10 000	2 000	21 000	80 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	28 000	8 000	3 000
Total Current Debt	61 000	79 000	77 000	144 000
Total Equity and Debt	30 406 000	30 356 000	30 422 000	30 562 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,39 %	2,46 %	2,35 %	11,84 %
Debt-to-Equity Ratio	0,84	0,98	1,03	1,09
Operating Profit Margin	61,41 %	36,04 %	38,74 %	76,01 %
Current Ratio	10	7,37	8,42	5,47
Quick Ratio	10	7,37	8,42	5,47
Equity Ratio	0,54	0,5	0,49	0,48
Gross Profit Margin	100 %	100 %	100 %	100 %