FRYDENBERG 2 BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

2,61 %

Current Ratio

1,91

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 791 000	9 422 000	9 764 000	7 246 000
Net Income	2 587 000	6 304 000	4 914 000	3 875 000
Total Assets	154 008 000	154 134 000	153 534 000	153 674 000
Total Equity	99 182 000	96 596 000	90 292 000	85 378 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 791 000	9 422 000	9 764 000	7 246 000
Expenditure	2 536 000	2 643 000	4 144 000	2 423 000
Operating Profit	3 256 000	6 780 000	5 620 000	4 824 000
Financial Income	4 000	4 000	8 000	8 000
Financial Costs	674 000	479 000	714 000	957 000
Financial Balance	−670 000	−475 000	−706 000	−949 000
Earnings Before Tax	2 587 000	6 304 000	4 914 000	3 875 000
Tax	0	0	0	0
Net Income	2 587 000	6 304 000	4 914 000	3 875 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	152 734 000	152 786 000	152 728 000	152 741 000
Total Current Assets	1 274 000	1 347 000	806 000	933 000
Total Assets	154 008 000	154 134 000	153 534 000	153 674 000
Total Retained Equity	98 797 000	96 211 000	89 907 000	84 993 000
Total Equity	99 182 000	96 596 000	90 292 000	85 378 000
Total Long-Term Debt	54 158 000	56 731 000	62 878 000	67 571 000
Total Current Debt	668 000	807 000	364 000	726 000
Total Equity and Debt	154 008 000	154 134 000	153 534 000	153 674 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 791 000	9 422 000	9 764 000	7 246 000
Revenue	5 791 000	9 422 000	9 764 000	7 246 000
Cost of Goods Sold	0	0	0	0
Salary Costs	126 000	126 000	121 000	126 000
Depreciation	47 000	66 000	45 000	34 000
Impairment	0	0	0	0
Expenditure	2 536 000	2 643 000	4 144 000	2 423 000
Operating Profit	3 256 000	6 780 000	5 620 000	4 824 000
Financial Income	4 000	4 000	8 000	8 000
Financial Costs	674 000	479 000	714 000	957 000
Financial Balance	−670 000	−475 000	−706 000	−949 000
Dividends	0	0	0	0
Net Income	2 587 000	6 304 000	4 914 000	3 875 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	152 684 000	152 690 000	152 671 000	152 639 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	96 000	57 000	102 000
Total Tangible Assets	152 734 000	152 786 000	152 728 000	152 741 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	152 734 000	152 786 000	152 728 000	152 741 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	474 000	301 000	637 000	286 000
Total Current Assets	1 274 000	1 347 000	806 000	933 000
Total Assets	154 008 000	154 134 000	153 534 000	153 674 000
Total Equity	99 182 000	96 596 000	90 292 000	85 378 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	54 158 000	56 731 000	62 878 000	67 571 000
Creditors	564 000	731 000	248 000	669 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	98 000	73 000	113 000	52 000
Total Current Debt	668 000	807 000	364 000	726 000
Total Equity and Debt	154 008 000	154 134 000	153 534 000	153 674 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,61 %	6,53 %	5,44 %	4,54 %
Debt-to-Equity Ratio	0,55	0,59	0,7	0,79
Operating Profit Margin	56,23 %	71,96 %	57,56 %	66,57 %
Current Ratio	1,91	1,67	2,21	1,29
Quick Ratio	1,91	1,67	2,21	1,29
Equity Ratio	0,64	0,63	0,59	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %