FRØYSTAD EIENDOM AS

6095 BØLANDET

Finances

Share Ownership

Return on Equity

−2,2 %

Current Ratio

5,31

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	801 000	768 000	760 000	749 000
Net Income	−115 000	−120 000	−114 000	−174 000
Total Assets	7 920 000	8 445 000	9 787 000	10 302 000
Total Equity	5 216 000	5 331 000	6 251 000	6 365 000

Income (NOK)	2022	2021	2020	2019
Revenue	801 000	768 000	760 000	749 000
Expenditure	883 000	864 000	848 000	894 000
Operating Profit	−83 000	−96 000	−88 000	−144 000
Financial Income	1 000	3 000	13 000	2 000
Financial Costs	65 000	61 000	71 000	81 000
Financial Balance	−64 000	−58 000	−58 000	−79 000
Earnings Before Tax	−147 000	−154 000	−146 000	−223 000
Tax	−32 000	−34 000	−32 000	−49 000
Net Income	−115 000	−120 000	−114 000	−174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 007 000	7 744 000	8 481 000	9 218 000
Total Current Assets	913 000	701 000	1 306 000	1 084 000
Total Assets	7 920 000	8 445 000	9 787 000	10 302 000
Total Retained Equity	2 685 000	2 800 000	2 920 000	3 034 000
Total Equity	5 216 000	5 331 000	6 251 000	6 365 000
Total Long-Term Debt	2 531 000	2 942 000	3 352 000	3 760 000
Total Current Debt	172 000	173 000	183 000	177 000
Total Equity and Debt	7 920 000	8 445 000	9 787 000	10 302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	789 000	757 000	748 000	738 000
Other Income	12 000	11 000	11 000	11 000
Revenue	801 000	768 000	760 000	749 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	737 000	737 000	737 000	737 000
Impairment	0	0	0	0
Expenditure	883 000	864 000	848 000	894 000
Operating Profit	−83 000	−96 000	−88 000	−144 000
Financial Income	1 000	3 000	13 000	2 000
Financial Costs	65 000	61 000	71 000	81 000
Financial Balance	−64 000	−58 000	−58 000	−79 000
Dividends	0	800 000	0	0
Net Income	−115 000	−120 000	−114 000	−174 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 007 000	7 744 000	8 481 000	9 218 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 007 000	7 744 000	8 481 000	9 218 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 007 000	7 744 000	8 481 000	9 218 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	889 000	683 000	1 290 000	994 000
Total Current Assets	913 000	701 000	1 306 000	1 084 000
Total Assets	7 920 000	8 445 000	9 787 000	10 302 000
Total Equity	5 216 000	5 331 000	6 251 000	6 365 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 531 000	2 942 000	3 352 000	3 760 000
Creditors	6 000	4 000	4 000	3 000
Unpaid Taxes	31 000	30 000	31 000	29 000
Dividends	0	800 000	0	0
Other Current Debt	8 000	6 000	7 000	9 000
Total Current Debt	172 000	173 000	183 000	177 000
Total Equity and Debt	7 920 000	8 445 000	9 787 000	10 302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,2 %	−2,25 %	−1,82 %	−2,73 %
Debt-to-Equity Ratio	0,49	0,55	0,54	0,59
Operating Profit Margin	−10,36 %	−12,5 %	−11,58 %	−19,23 %
Current Ratio	5,31	4,05	7,14	6,12
Quick Ratio	5,31	4,05	7,14	6,12
Equity Ratio	0,66	0,63	0,64	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %