FRANK'S EIENDOM AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

71,57 %

Current Ratio

1,44

Debt-to-Equity Ratio

15,3

Key figures (NOK)	2021	2020	2019	2018
Revenue	12 000 000	12 000 000	12 000 000	12 000 000
Net Income	4 643 000	3 813 000	3 926 000	3 640 000
Total Assets	131 631 000	116 629 000	108 681 000	110 220 000
Total Equity	6 487 000	500 000	1 553 000	746 000

Income (NOK)	2021	2020	2019	2018
Revenue	12 000 000	12 000 000	12 000 000	12 000 000
Expenditure	3 142 000	3 484 000	3 673 000	3 428 000
Operating Profit	8 858 000	8 517 000	8 327 000	8 572 000
Financial Income	0	0	0	1 000
Financial Costs	3 282 000	3 250 000	3 293 000	3 851 000
Financial Balance	−3 282 000	−3 250 000	−3 293 000	−3 850 000
Earnings Before Tax	5 576 000	5 266 000	5 034 000	4 721 000
Tax	933 000	1 453 000	1 107 000	1 081 000
Net Income	4 643 000	3 813 000	3 926 000	3 640 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	94 451 000	96 684 000	99 964 000	103 082 000
Total Current Assets	37 179 000	19 945 000	8 718 000	7 138 000
Total Assets	131 631 000	116 629 000	108 681 000	110 220 000
Total Retained Equity	6 387 000	400 000	1 453 000	646 000
Total Equity	6 487 000	500 000	1 553 000	746 000
Total Long-Term Debt	99 268 000	96 024 000	64 803 000	67 235 000
Total Current Debt	25 876 000	20 105 000	42 326 000	42 239 000
Total Equity and Debt	131 631 000	116 629 000	108 681 000	110 220 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	12 000 000	12 000 000	12 000 000	12 000 000
Revenue	12 000 000	12 000 000	12 000 000	12 000 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 644 000	3 199 000	3 199 000	3 199 000
Impairment	0	0	0	0
Expenditure	3 142 000	3 484 000	3 673 000	3 428 000
Operating Profit	8 858 000	8 517 000	8 327 000	8 572 000
Financial Income	0	0	0	1 000
Financial Costs	3 282 000	3 250 000	3 293 000	3 851 000
Financial Balance	−3 282 000	−3 250 000	−3 293 000	−3 850 000
Dividends	0	0	0	0
Net Income	4 643 000	3 813 000	3 926 000	3 640 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	411 000	0	81 000	0
Real Eastate	94 040 000	96 684 000	99 883 000	103 082 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	94 040 000	96 684 000	99 883 000	103 082 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	94 451 000	96 684 000	99 964 000	103 082 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 611 000	1 018 000	1 063 000	4 547 000
Total Current Assets	37 179 000	19 945 000	8 718 000	7 138 000
Total Assets	131 631 000	116 629 000	108 681 000	110 220 000
Total Equity	6 487 000	500 000	1 553 000	746 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	99 268 000	96 024 000	64 803 000	67 235 000
Creditors	138 000	24 000	136 000	6 000
Unpaid Taxes	494 000	495 000	468 000	495 000
Dividends	0	0	0	0
Other Current Debt	25 243 000	19 586 000	41 310 000	41 738 000
Total Current Debt	25 876 000	20 105 000	42 326 000	42 239 000
Total Equity and Debt	131 631 000	116 629 000	108 681 000	110 220 000

Financial indicators	2021	2020	2019	2018
Return on Equity	71,57 %	762,6 %	252,8 %	487,94 %
Debt-to-Equity Ratio	15,3	192,05	41,73	90,13
Operating Profit Margin	73,82 %	70,98 %	69,39 %	71,43 %
Current Ratio	1,44	0,99	0,21	0,17
Quick Ratio	1,44	0,99	0,21	0,17
Equity Ratio	0,05	0	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %