FRISKUS EIENDOM AS

3472 BØDALEN

Finances

Share Ownership

Return on Equity

2,19 %

Current Ratio

0,25

Debt-to-Equity Ratio

0,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	815 000	505 000	480 000	487 000
Net Income	32 000	328 000	375 000	359 000
Total Assets	4 891 000	4 938 000	3 599 000	3 149 000
Total Equity	1 459 000	1 427 000	1 180 000	1 180 000

Income (NOK)	2022	2021	2020	2019
Revenue	815 000	505 000	480 000	487 000
Expenditure	691 000	84 000	31 000	45 000
Operating Profit	124 000	421 000	449 000	442 000
Financial Income	0	0	32 000	0
Financial Costs	70 000	0	0	0
Financial Balance	−70 000	0	32 000	0
Earnings Before Tax	54 000	421 000	480 000	442 000
Tax	22 000	93 000	106 000	83 000
Net Income	32 000	328 000	375 000	359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 376 000	4 549 000	3 058 000	3 058 000
Total Current Assets	515 000	389 000	541 000	91 000
Total Assets	4 891 000	4 938 000	3 599 000	3 149 000
Total Retained Equity	1 403 000	1 371 000	1 123 000	1 123 000
Total Equity	1 459 000	1 427 000	1 180 000	1 180 000
Total Long-Term Debt	1 406 000	2 009 000	1 939 000	0
Total Current Debt	2 026 000	1 502 000	480 000	1 969 000
Total Equity and Debt	4 891 000	4 938 000	3 599 000	3 149 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	765 000	65 000	0	0
Other Income	50 000	440 000	480 000	487 000
Revenue	815 000	505 000	480 000	487 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	6 000	0	0
Depreciation	374 000	51 000	0	0
Impairment	0	0	0	0
Expenditure	691 000	84 000	31 000	45 000
Operating Profit	124 000	421 000	449 000	442 000
Financial Income	0	0	32 000	0
Financial Costs	70 000	0	0	0
Financial Balance	−70 000	0	32 000	0
Dividends	0	0	0	0
Net Income	32 000	328 000	375 000	359 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 996 000	3 058 000	3 058 000	3 058 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 379 000	1 491 000	0	0
Total Tangible Assets	4 376 000	4 549 000	3 058 000	3 058 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 376 000	4 549 000	3 058 000	3 058 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	147 000	20 000	3 000	2 000
Total Current Assets	515 000	389 000	541 000	91 000
Total Assets	4 891 000	4 938 000	3 599 000	3 149 000
Total Equity	1 459 000	1 427 000	1 180 000	1 180 000
Short-Term Group Debt	0	0	480 000	0
Total Long-Term Debt	1 406 000	2 009 000	1 939 000	0
Creditors	399 000	1 498 000	0	32 000
Unpaid Taxes	0	2 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 615 000	2 000	0	1 937 000
Total Current Debt	2 026 000	1 502 000	480 000	1 969 000
Total Equity and Debt	4 891 000	4 938 000	3 599 000	3 149 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,19 %	22,99 %	31,78 %	30,42 %
Debt-to-Equity Ratio	0,96	1,41	1,64	0
Operating Profit Margin	15,21 %	83,37 %	93,54 %	90,76 %
Current Ratio	0,25	0,26	1,13	0,05
Quick Ratio	0,25	0,26	1,13	0,05
Equity Ratio	0,3	0,29	0,33	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %