FRITZNERKVARTALET 1 BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

−360,19 %

Current Ratio

1,42

Debt-to-Equity Ratio

279,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 921 000	2 841 000	2 760 000	2 582 000
Net Income	−1 149 000	−105 000	314 000	99 000
Total Assets	90 155 000	90 983 000	90 966 000	90 663 000
Total Equity	319 000	1 468 000	1 574 000	1 260 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 921 000	2 841 000	2 760 000	2 582 000
Expenditure	3 114 000	2 057 000	1 561 000	1 603 000
Operating Profit	−192 000	784 000	1 200 000	978 000
Financial Income	14 000	0	3 000	11 000
Financial Costs	971 000	889 000	889 000	890 000
Financial Balance	−957 000	−889 000	−886 000	−879 000
Earnings Before Tax	−1 149 000	784 000	1 200 000	978 000
Tax	0	0	0	0
Net Income	−1 149 000	−105 000	314 000	99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	89 068 000	89 068 000	89 068 000	89 068 000
Total Current Assets	1 087 000	1 915 000	1 898 000	1 595 000
Total Assets	90 155 000	90 983 000	90 966 000	90 663 000
Total Retained Equity	164 000	1 313 000	1 419 000	1 105 000
Total Equity	319 000	1 468 000	1 574 000	1 260 000
Total Long-Term Debt	89 068 000	89 068 000	89 068 000	89 068 000
Total Current Debt	768 000	447 000	325 000	336 000
Total Equity and Debt	90 155 000	90 983 000	90 966 000	90 663 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 921 000	2 841 000	2 760 000	2 582 000
Revenue	2 921 000	2 841 000	2 760 000	2 582 000
Cost of Goods Sold	0	0	0	0
Salary Costs	143 000	91 000	86 000	74 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 114 000	2 057 000	1 561 000	1 603 000
Operating Profit	−192 000	784 000	1 200 000	978 000
Financial Income	14 000	0	3 000	11 000
Financial Costs	971 000	889 000	889 000	890 000
Financial Balance	−957 000	−889 000	−886 000	−879 000
Dividends	0	0	0	0
Net Income	−1 149 000	−105 000	314 000	99 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	89 068 000	89 068 000	89 068 000	89 068 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	89 068 000	89 068 000	89 068 000	89 068 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	89 068 000	89 068 000	89 068 000	89 068 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	829 000	1 639 000	1 773 000	1 405 000
Total Current Assets	1 087 000	1 915 000	1 898 000	1 595 000
Total Assets	90 155 000	90 983 000	90 966 000	90 663 000
Total Equity	319 000	1 468 000	1 574 000	1 260 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	89 068 000	89 068 000	89 068 000	89 068 000
Creditors	641 000	274 000	152 000	163 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	127 000	173 000	172 000	173 000
Total Current Debt	768 000	447 000	325 000	336 000
Total Equity and Debt	90 155 000	90 983 000	90 966 000	90 663 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−360,19 %	−7,15 %	19,95 %	7,86 %
Debt-to-Equity Ratio	279,21	60,67	56,59	70,69
Operating Profit Margin	−6,57 %	27,6 %	43,48 %	37,88 %
Current Ratio	1,42	4,28	5,84	4,75
Quick Ratio	1,42	4,28	5,84	4,75
Equity Ratio	0	0,02	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %