FRIGSTAD EIENDOM AS

4724 IVELAND

Finances

Share Ownership

Return on Equity

3,51 %

Current Ratio

3,11

Debt-to-Equity Ratio

48,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	332 000	234 000	156 000	144 000
Net Income	4 000	21 000	−26 000	5 000
Total Assets	5 714 000	3 098 000	3 178 000	1 870 000
Total Equity	114 000	109 000	89 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	332 000	234 000	156 000	144 000
Expenditure	166 000	109 000	87 000	58 000
Operating Profit	166 000	125 000	69 000	86 000
Financial Income	1 000	0	0	0
Financial Costs	161 000	103 000	94 000	79 000
Financial Balance	−160 000	−103 000	−94 000	−79 000
Earnings Before Tax	6 000	22 000	−26 000	7 000
Tax	1 000	1 000	0	2 000
Net Income	4 000	21 000	−26 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 596 000	2 948 000	2 634 000	1 431 000
Total Current Assets	118 000	151 000	544 000	439 000
Total Assets	5 714 000	3 098 000	3 178 000	1 870 000
Total Retained Equity	14 000	9 000	−11 000	15 000
Total Equity	114 000	109 000	89 000	115 000
Total Long-Term Debt	5 562 000	2 976 000	3 078 000	1 745 000
Total Current Debt	38 000	12 000	11 000	9 000
Total Equity and Debt	5 714 000	3 098 000	3 178 000	1 870 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	332 000	234 000	156 000	144 000
Revenue	332 000	234 000	156 000	144 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	166 000	109 000	87 000	58 000
Operating Profit	166 000	125 000	69 000	86 000
Financial Income	1 000	0	0	0
Financial Costs	161 000	103 000	94 000	79 000
Financial Balance	−160 000	−103 000	−94 000	−79 000
Dividends	0	0	0	0
Net Income	4 000	21 000	−26 000	5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 272 000	2 634 000	2 634 000	1 431 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 272 000	2 634 000	2 634 000	1 431 000
Total Fiancial Fixed Assets	324 000	313 000	0	0
Total Fixed Assets	5 596 000	2 948 000	2 634 000	1 431 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	93 000	126 000	288 000	198 000
Total Current Assets	118 000	151 000	544 000	439 000
Total Assets	5 714 000	3 098 000	3 178 000	1 870 000
Total Equity	114 000	109 000	89 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 562 000	2 976 000	3 078 000	1 745 000
Creditors	37 000	12 000	11 000	8 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	38 000	12 000	11 000	9 000
Total Equity and Debt	5 714 000	3 098 000	3 178 000	1 870 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,51 %	19,27 %	−29,21 %	4,35 %
Debt-to-Equity Ratio	48,79	27,3	34,58	15,17
Operating Profit Margin	50 %	53,42 %	44,23 %	59,72 %
Current Ratio	3,11	12,58	49,45	48,78
Quick Ratio	3,11	12,58	49,45	48,78
Equity Ratio	0,02	0,04	0,03	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %