FRYDENBERG 3 BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

1,61 %

Current Ratio

3,38

Debt-to-Equity Ratio

1,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 609 000	2 604 000	2 605 000	3 134 000
Net Income	568 000	896 000	649 000	1 323 000
Total Assets	87 298 000	87 198 000	86 933 000	86 975 000
Total Equity	35 222 000	34 654 000	33 758 000	33 109 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 609 000	2 604 000	2 605 000	3 134 000
Expenditure	1 208 000	1 167 000	1 286 000	959 000
Operating Profit	1 402 000	1 436 000	1 319 000	2 176 000
Financial Income	9 000	3 000	4 000	6 000
Financial Costs	843 000	543 000	674 000	859 000
Financial Balance	−834 000	−540 000	−670 000	−853 000
Earnings Before Tax	568 000	896 000	649 000	1 323 000
Tax	0	0	0	0
Net Income	568 000	896 000	649 000	1 323 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	85 502 000	85 485 000	85 458 000	85 450 000
Total Current Assets	1 796 000	1 713 000	1 475 000	1 525 000
Total Assets	87 298 000	87 198 000	86 933 000	86 975 000
Total Retained Equity	35 097 000	34 529 000	33 633 000	32 984 000
Total Equity	35 222 000	34 654 000	33 758 000	33 109 000
Total Long-Term Debt	51 544 000	52 120 000	52 712 000	53 452 000
Total Current Debt	532 000	425 000	463 000	414 000
Total Equity and Debt	87 298 000	87 198 000	86 933 000	86 975 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 609 000	2 604 000	2 605 000	3 134 000
Revenue	2 609 000	2 604 000	2 605 000	3 134 000
Cost of Goods Sold	0	0	0	0
Salary Costs	126 000	114 000	99 000	103 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 208 000	1 167 000	1 286 000	959 000
Operating Profit	1 402 000	1 436 000	1 319 000	2 176 000
Financial Income	9 000	3 000	4 000	6 000
Financial Costs	843 000	543 000	674 000	859 000
Financial Balance	−834 000	−540 000	−670 000	−853 000
Dividends	0	0	0	0
Net Income	568 000	896 000	649 000	1 323 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	81 102 000	81 085 000	81 058 000	81 050 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 400 000	4 400 000	4 400 000	4 400 000
Total Tangible Assets	85 502 000	85 485 000	85 458 000	85 450 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	85 502 000	85 485 000	85 458 000	85 450 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 242 000	755 000	1 193 000	839 000
Total Current Assets	1 796 000	1 713 000	1 475 000	1 525 000
Total Assets	87 298 000	87 198 000	86 933 000	86 975 000
Total Equity	35 222 000	34 654 000	33 758 000	33 109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 544 000	52 120 000	52 712 000	53 452 000
Creditors	499 000	61 000	454 000	388 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	26 000	360 000	6 000	21 000
Total Current Debt	532 000	425 000	463 000	414 000
Total Equity and Debt	87 298 000	87 198 000	86 933 000	86 975 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,61 %	2,59 %	1,92 %	4 %
Debt-to-Equity Ratio	1,46	1,5	1,56	1,61
Operating Profit Margin	53,74 %	55,15 %	50,63 %	69,43 %
Current Ratio	3,38	4,03	3,19	3,68
Quick Ratio	3,38	4,03	3,19	3,68
Equity Ratio	0,4	0,4	0,39	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %