A1 FREDRIKSTAD EIENDOMSTAKSERING AS

1634 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

40,78 %

Current Ratio

1,11

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 391 000	1 099 000	892 000	918 000
Net Income	427 000	179 000	108 000	46 000
Total Assets	1 769 000	1 636 000	1 728 000	1 786 000
Total Equity	1 047 000	1 057 000	878 000	933 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 391 000	1 099 000	892 000	918 000
Expenditure	842 000	865 000	742 000	849 000
Operating Profit	549 000	235 000	149 000	67 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	3 000	9 000	9 000
Financial Balance	−1 000	−3 000	−9 000	−8 000
Earnings Before Tax	548 000	231 000	140 000	59 000
Tax	121 000	52 000	32 000	13 000
Net Income	427 000	179 000	108 000	46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 458 000	1 158 000	1 476 000	1 503 000
Total Current Assets	311 000	478 000	252 000	283 000
Total Assets	1 769 000	1 636 000	1 728 000	1 786 000
Total Retained Equity	945 000	955 000	776 000	831 000
Total Equity	1 047 000	1 057 000	878 000	933 000
Total Long-Term Debt	442 000	443 000	545 000	587 000
Total Current Debt	280 000	136 000	305 000	265 000
Total Equity and Debt	1 769 000	1 636 000	1 728 000	1 786 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 391 000	1 027 000	892 000	918 000
Other Income	0	73 000	0	0
Revenue	1 391 000	1 099 000	892 000	918 000
Cost of Goods Sold	356 000	349 000	345 000	488 000
Salary Costs	0	0	0	0
Depreciation	0	30 000	41 000	45 000
Impairment	0	0	0	0
Expenditure	842 000	865 000	742 000	849 000
Operating Profit	549 000	235 000	149 000	67 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	3 000	9 000	9 000
Financial Balance	−1 000	−3 000	−9 000	−8 000
Dividends	0	0	0	0
Net Income	427 000	179 000	108 000	46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	21 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	87 000	129 000
Total Tangible Assets	0	0	87 000	129 000
Total Fiancial Fixed Assets	1 458 000	1 158 000	1 368 000	1 368 000
Total Fixed Assets	1 458 000	1 158 000	1 476 000	1 503 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	229 000	340 000	151 000	166 000
Total Current Assets	311 000	478 000	252 000	283 000
Total Assets	1 769 000	1 636 000	1 728 000	1 786 000
Total Equity	1 047 000	1 057 000	878 000	933 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	442 000	443 000	545 000	587 000
Creditors	39 000	30 000	17 000	99 000
Unpaid Taxes	27 000	12 000	20 000	0
Dividends	0	0	0	0
Other Current Debt	213 000	68 000	268 000	166 000
Total Current Debt	280 000	136 000	305 000	265 000
Total Equity and Debt	1 769 000	1 636 000	1 728 000	1 786 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,78 %	16,93 %	12,3 %	4,93 %
Debt-to-Equity Ratio	0,42	0,42	0,62	0,63
Operating Profit Margin	39,47 %	21,38 %	16,7 %	7,3 %
Current Ratio	1,11	3,51	0,83	1,07
Quick Ratio	1,11	3,51	0,83	1,07
Equity Ratio	0,59	0,65	0,51	0,52
Gross Profit Margin	74,41 %	68,24 %	61,32 %	46,84 %