FROGNER HOUSE APARTMENTS AS

0256 OSLO

Finances

Share Ownership

Return on Equity

401,81 %

Current Ratio

0,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	202 682 000	157 576 000	126 203 000	163 405 000
Net Income	1 113 000	1 653 000	302 000	665 000
Total Assets	45 782 000	32 234 000	15 311 000	23 809 000
Total Equity	277 000	100 000	101 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	202 682 000	157 576 000	126 203 000	163 405 000
Expenditure	201 425 000	155 453 000	125 798 000	162 454 000
Operating Profit	1 256 000	2 123 000	405 000	950 000
Financial Income	237 000	16 000	23 000	53 000
Financial Costs	66 000	21 000	38 000	134 000
Financial Balance	171 000	−5 000	−15 000	−81 000
Earnings Before Tax	1 427 000	2 119 000	389 000	869 000
Tax	314 000	466 000	88 000	203 000
Net Income	1 113 000	1 653 000	302 000	665 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 476 000	4 525 000	2 030 000	3 036 000
Total Current Assets	38 306 000	27 709 000	13 281 000	20 773 000
Total Assets	45 782 000	32 234 000	15 311 000	23 809 000
Total Retained Equity	177 000	0	1 000	0
Total Equity	277 000	100 000	101 000	100 000
Total Long-Term Debt	0	0	399 000	2 115 000
Total Current Debt	45 505 000	32 134 000	14 811 000	21 594 000
Total Equity and Debt	45 782 000	32 234 000	15 311 000	23 809 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	202 682 000	156 455 000	126 203 000	163 405 000
Other Income	0	1 121 000	0	0
Revenue	202 682 000	157 576 000	126 203 000	163 405 000
Cost of Goods Sold	2 044 000	1 834 000	1 241 000	2 914 000
Salary Costs	34 543 000	24 872 000	21 376 000	26 743 000
Depreciation	1 208 000	1 237 000	1 408 000	1 518 000
Impairment	0	0	0	0
Expenditure	201 425 000	155 453 000	125 798 000	162 454 000
Operating Profit	1 256 000	2 123 000	405 000	950 000
Financial Income	237 000	16 000	23 000	53 000
Financial Costs	66 000	21 000	38 000	134 000
Financial Balance	171 000	−5 000	−15 000	−81 000
Dividends	0	0	0	0
Net Income	1 113 000	1 653 000	302 000	665 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	678 000	426 000	254 000	54 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 173 000	563 000	1 776 000	2 982 000
Total Tangible Assets	3 173 000	563 000	1 776 000	2 982 000
Total Fiancial Fixed Assets	3 625 000	3 536 000	0	0
Total Fixed Assets	7 476 000	4 525 000	2 030 000	3 036 000
Stock	0	0	0	15 000
Total Investments	0	0	0	0
Cash, Bank	1 061 000	833 000	527 000	4 471 000
Total Current Assets	38 306 000	27 709 000	13 281 000	20 773 000
Total Assets	45 782 000	32 234 000	15 311 000	23 809 000
Total Equity	277 000	100 000	101 000	100 000
Short-Term Group Debt	4 631 000	0	0	0
Total Long-Term Debt	0	0	399 000	2 115 000
Creditors	29 215 000	12 466 000	8 772 000	14 396 000
Unpaid Taxes	1 934 000	1 650 000	1 107 000	1 614 000
Dividends	0	0	0	0
Other Current Debt	9 423 000	17 847 000	4 730 000	5 529 000
Total Current Debt	45 505 000	32 134 000	14 811 000	21 594 000
Total Equity and Debt	45 782 000	32 234 000	15 311 000	23 809 000

Financial indicators	2022	2021	2020	2019
Return on Equity	401,81 %	1 653 %	299,01 %	665 %
Debt-to-Equity Ratio	0	0	3,95	21,15
Operating Profit Margin	0,62 %	1,35 %	0,32 %	0,58 %
Current Ratio	0,84	0,86	0,9	0,96
Quick Ratio	0,84	0,86	0,9	0,96
Equity Ratio	0,01	0	0,01	0
Gross Profit Margin	98,99 %	98,84 %	99,02 %	98,22 %