FRYDENLUND KVARTAL NÆRING 2 AS

2019 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

17,37 %

Current Ratio

1,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 487 000	0	360 000	1 440 000
Net Income	895 000	−135 000	111 000	933 000
Total Assets	6 285 000	5 044 000	5 213 000	6 090 000
Total Equity	5 153 000	5 044 000	5 179 000	5 068 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 487 000	0	360 000	1 440 000
Expenditure	341 000	175 000	221 000	215 000
Operating Profit	1 147 000	−175 000	139 000	1 225 000
Financial Income	1 000	2 000	5 000	7 000
Financial Costs	0	0	1 000	37 000
Financial Balance	1 000	2 000	4 000	−30 000
Earnings Before Tax	1 147 000	−173 000	142 000	1 196 000
Tax	252 000	−38 000	31 000	263 000
Net Income	895 000	−135 000	111 000	933 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 618 000	4 783 000	4 886 000	5 025 000
Total Current Assets	1 667 000	261 000	327 000	1 066 000
Total Assets	6 285 000	5 044 000	5 213 000	6 090 000
Total Retained Equity	5 053 000	4 944 000	5 079 000	4 968 000
Total Equity	5 153 000	5 044 000	5 179 000	5 068 000
Total Long-Term Debt	0	0	0	601 000
Total Current Debt	1 132 000	0	34 000	421 000
Total Equity and Debt	6 285 000	5 044 000	5 213 000	6 090 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 487 000	0	0	0
Other Income	0	0	360 000	1 440 000
Revenue	1 487 000	0	360 000	1 440 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	135 000	141 000	141 000	188 000
Impairment	0	0	0	0
Expenditure	341 000	175 000	221 000	215 000
Operating Profit	1 147 000	−175 000	139 000	1 225 000
Financial Income	1 000	2 000	5 000	7 000
Financial Costs	0	0	1 000	37 000
Financial Balance	1 000	2 000	4 000	−30 000
Dividends	0	0	0	0
Net Income	895 000	−135 000	111 000	933 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	63 000	94 000	56 000	53 000
Real Eastate	4 555 000	4 676 000	4 797 000	4 919 000
Machinery and Plant Facilities	0	13 000	33 000	53 000
Fixtures	0	0	0	0
Total Tangible Assets	4 555 000	4 689 000	4 830 000	4 971 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 618 000	4 783 000	4 886 000	5 025 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 343 000	261 000	327 000	1 066 000
Total Current Assets	1 667 000	261 000	327 000	1 066 000
Total Assets	6 285 000	5 044 000	5 213 000	6 090 000
Total Equity	5 153 000	5 044 000	5 179 000	5 068 000
Short-Term Group Debt	1 009 000	0	0	0
Total Long-Term Debt	0	0	0	601 000
Creditors	6 000	0	0	12 000
Unpaid Taxes	60 000	0	0	133 000
Dividends	0	0	0	0
Other Current Debt	58 000	0	0	2 000
Total Current Debt	1 132 000	0	34 000	421 000
Total Equity and Debt	6 285 000	5 044 000	5 213 000	6 090 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,37 %	−2,68 %	2,14 %	18,41 %
Debt-to-Equity Ratio	0	0	0	0,12
Operating Profit Margin	77,14 %	-	38,61 %	85,07 %
Current Ratio	1,47	-	9,62	2,53
Quick Ratio	1,47	-	9,62	2,53
Equity Ratio	0,82	1	0,99	0,83
Gross Profit Margin	100 %	-	100 %	100 %