FREDRIK ZACHARIASSEN AS

4816 KOLBJØRNSVIK

Finances

Return on Equity

1,18 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	60 000	0	0	0
Net Income	54 000	−9 000	−16 000	−19 000
Total Assets	5 599 000	4 545 000	4 554 000	4 570 000
Total Equity	4 562 000	4 507 000	4 516 000	4 532 000

Income (NOK)	2022	2021	2020	2019
Revenue	60 000	0	0	0
Expenditure	9 000	9 000	16 000	19 000
Operating Profit	50 000	−9 000	−16 000	−19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	50 000	−9 000	−16 000	−19 000
Tax	−4 000	0	0	0
Net Income	54 000	−9 000	−16 000	−19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 528 000	4 500 000	4 500 000	4 500 000
Total Current Assets	1 072 000	45 000	54 000	70 000
Total Assets	5 599 000	4 545 000	4 554 000	4 570 000
Total Retained Equity	4 462 000	4 407 000	4 416 000	4 432 000
Total Equity	4 562 000	4 507 000	4 516 000	4 532 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 038 000	38 000	38 000	38 000
Total Equity and Debt	5 599 000	4 545 000	4 554 000	4 570 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	60 000	0	0	0
Other Income	0	0	0	0
Revenue	60 000	0	0	0
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	9 000	9 000	16 000	19 000
Operating Profit	50 000	−9 000	−16 000	−19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	54 000	−9 000	−16 000	−19 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	4 524 000	4 500 000	4 500 000	4 500 000
Total Fixed Assets	4 528 000	4 500 000	4 500 000	4 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	150 000	45 000	54 000	70 000
Total Current Assets	1 072 000	45 000	54 000	70 000
Total Assets	5 599 000	4 545 000	4 554 000	4 570 000
Total Equity	4 562 000	4 507 000	4 516 000	4 532 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 038 000	38 000	38 000	38 000
Total Current Debt	1 038 000	38 000	38 000	38 000
Total Equity and Debt	5 599 000	4 545 000	4 554 000	4 570 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,18 %	−0,2 %	−0,35 %	−0,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	83,33 %	-	-	-
Current Ratio	1,03	1,18	1,42	1,84
Quick Ratio	1,03	1,18	1,42	1,84
Equity Ratio	0,81	0,99	0,99	0,99
Gross Profit Margin	100 %	-	-	-