FRITZØE EIENDOM AS

3264 LARVIK

Finances

Return on Equity

12,64 %

Current Ratio

1,43

Debt-to-Equity Ratio

1,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 813 000	10 527 000	13 144 000	18 388 000
Net Income	36 149 000	7 558 000	1 895 000	138 354 000
Total Assets	777 085 000	672 979 000	665 458 000	769 820 000
Total Equity	286 067 000	251 221 000	272 619 000	350 341 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 813 000	10 527 000	13 144 000	18 388 000
Expenditure	34 574 000	26 193 000	26 751 000	28 446 000
Operating Profit	−21 760 000	−15 666 000	−13 607 000	−10 058 000
Financial Income	64 482 000	27 105 000	21 739 000	154 319 000
Financial Costs	11 009 000	7 260 000	8 462 000	7 624 000
Financial Balance	53 473 000	19 845 000	13 277 000	146 695 000
Earnings Before Tax	31 712 000	4 179 000	−330 000	136 637 000
Tax	−4 437 000	−3 379 000	−2 225 000	−1 717 000
Net Income	36 149 000	7 558 000	1 895 000	138 354 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	542 793 000	551 890 000	557 087 000	633 082 000
Total Current Assets	234 292 000	121 089 000	108 371 000	136 738 000
Total Assets	777 085 000	672 979 000	665 458 000	769 820 000
Total Retained Equity	53 408 000	17 259 000	29 701 000	108 606 000
Total Equity	286 067 000	251 221 000	272 619 000	350 341 000
Total Long-Term Debt	326 793 000	286 191 000	298 712 000	311 341 000
Total Current Debt	164 224 000	135 566 000	94 127 000	108 138 000
Total Equity and Debt	777 085 000	672 979 000	665 458 000	769 820 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 813 000	10 527 000	13 144 000	18 388 000
Revenue	12 813 000	10 527 000	13 144 000	18 388 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 966 000	15 504 000	14 070 000	14 678 000
Depreciation	1 166 000	1 211 000	1 324 000	1 351 000
Impairment	0	2 500 000	0	0
Expenditure	34 574 000	26 193 000	26 751 000	28 446 000
Operating Profit	−21 760 000	−15 666 000	−13 607 000	−10 058 000
Financial Income	64 482 000	27 105 000	21 739 000	154 319 000
Financial Costs	11 009 000	7 260 000	8 462 000	7 624 000
Financial Balance	53 473 000	19 845 000	13 277 000	146 695 000
Dividends	0	0	0	30 000 000
Net Income	36 149 000	7 558 000	1 895 000	138 354 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	387 000	0	0
Real Eastate	131 596 000	18 869 000	20 607 000	21 183 000
Machinery and Plant Facilities	1 858 000	1 226 000	1 571 000	0
Fixtures	1 232 000	1 610 000	2 233 000	4 389 000
Total Tangible Assets	134 686 000	21 705 000	24 410 000	25 572 000
Total Fiancial Fixed Assets	408 107 000	529 798 000	532 677 000	607 510 000
Total Fixed Assets	542 793 000	551 890 000	557 087 000	633 082 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	234 292 000	121 089 000	108 371 000	136 738 000
Total Assets	777 085 000	672 979 000	665 458 000	769 820 000
Total Equity	286 067 000	251 221 000	272 619 000	350 341 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	326 793 000	286 191 000	298 712 000	311 341 000
Creditors	7 400 000	5 724 000	5 021 000	5 473 000
Unpaid Taxes	1 945 000	1 129 000	1 084 000	968 000
Dividends	0	0	0	30 000 000
Other Current Debt	110 894 000	64 790 000	67 632 000	81 410 000
Total Current Debt	164 224 000	135 566 000	94 127 000	108 138 000
Total Equity and Debt	777 085 000	672 979 000	665 458 000	769 820 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,64 %	3,01 %	0,7 %	39,49 %
Debt-to-Equity Ratio	1,14	1,14	1,1	0,89
Operating Profit Margin	−169,83 %	−148,82 %	−103,52 %	−54,7 %
Current Ratio	1,43	0,89	1,15	1,26
Quick Ratio	1,43	0,89	1,15	1,26
Equity Ratio	0,37	0,37	0,41	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %