FREDRIK & LOUISA PROPERTY AS

5563 FØRRESFJORDEN

Finances

Share Ownership

Return on Equity

9,51 %

Current Ratio

26,04

Debt-to-Equity Ratio

1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 200 000	3 200 000	3 200 000	3 200 000
Net Income	1 311 000	1 215 000	1 168 000	1 139 000
Total Assets	28 181 000	34 241 000	35 573 000	36 823 000
Total Equity	13 781 000	13 831 000	13 912 000	13 943 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 200 000	3 200 000	3 200 000	3 200 000
Expenditure	908 000	1 022 000	994 000	994 000
Operating Profit	2 293 000	2 179 000	2 207 000	2 207 000
Financial Income	361 000	443 000	440 000	461 000
Financial Costs	974 000	1 064 000	1 150 000	1 207 000
Financial Balance	−613 000	−621 000	−710 000	−746 000
Earnings Before Tax	1 680 000	1 558 000	1 497 000	1 461 000
Tax	370 000	343 000	329 000	321 000
Net Income	1 311 000	1 215 000	1 168 000	1 139 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 718 000	31 841 000	33 996 000	34 601 000
Total Current Assets	3 463 000	2 401 000	1 577 000	2 221 000
Total Assets	28 181 000	34 241 000	35 573 000	36 823 000
Total Retained Equity	2 358 000	2 408 000	2 489 000	2 520 000
Total Equity	13 781 000	13 831 000	13 912 000	13 943 000
Total Long-Term Debt	14 266 000	20 148 000	21 371 000	22 580 000
Total Current Debt	133 000	262 000	290 000	300 000
Total Equity and Debt	28 181 000	34 241 000	35 573 000	36 823 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 200 000	3 200 000	3 200 000	3 200 000
Revenue	3 200 000	3 200 000	3 200 000	3 200 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	840 000	937 000	937 000	937 000
Impairment	0	0	0	0
Expenditure	908 000	1 022 000	994 000	994 000
Operating Profit	2 293 000	2 179 000	2 207 000	2 207 000
Financial Income	361 000	443 000	440 000	461 000
Financial Costs	974 000	1 064 000	1 150 000	1 207 000
Financial Balance	−613 000	−621 000	−710 000	−746 000
Dividends	0	0	0	0
Net Income	1 311 000	1 215 000	1 168 000	1 139 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 718 000	25 428 000	26 137 000	26 847 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	130 000	357 000	583 000
Total Tangible Assets	24 718 000	25 557 000	26 494 000	27 431 000
Total Fiancial Fixed Assets	0	6 283 000	7 502 000	7 171 000
Total Fixed Assets	24 718 000	31 841 000	33 996 000	34 601 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 130 000	2 401 000	1 577 000	2 221 000
Total Current Assets	3 463 000	2 401 000	1 577 000	2 221 000
Total Assets	28 181 000	34 241 000	35 573 000	36 823 000
Total Equity	13 781 000	13 831 000	13 912 000	13 943 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 266 000	20 148 000	21 371 000	22 580 000
Creditors	0	0	0	0
Unpaid Taxes	133 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	262 000	290 000	300 000
Total Current Debt	133 000	262 000	290 000	300 000
Total Equity and Debt	28 181 000	34 241 000	35 573 000	36 823 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,51 %	8,78 %	8,4 %	8,17 %
Debt-to-Equity Ratio	1,04	1,46	1,54	1,62
Operating Profit Margin	71,66 %	68,09 %	68,97 %	68,97 %
Current Ratio	26,04	9,16	5,44	7,4
Quick Ratio	26,04	9,16	5,44	7,4
Equity Ratio	0,49	0,4	0,39	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %