FRISNESVEGEN EIENDOM AS

4270 ÅKREHAMN

Finances

Share Ownership

Return on Equity

3,95 %

Current Ratio

9,45

Debt-to-Equity Ratio

2,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	592 000	549 000	545 000	480 000
Net Income	65 000	97 000	72 000	−30 000
Total Assets	6 351 000	6 618 000	6 867 000	7 201 000
Total Equity	1 644 000	1 579 000	1 482 000	1 410 000

Income (NOK)	2022	2021	2020	2019
Revenue	592 000	549 000	545 000	480 000
Expenditure	361 000	339 000	346 000	363 000
Operating Profit	231 000	210 000	199 000	117 000
Financial Income	39 000	37 000	36 000	43 000
Financial Costs	187 000	122 000	143 000	198 000
Financial Balance	−148 000	−85 000	−107 000	−155 000
Earnings Before Tax	83 000	125 000	92 000	−38 000
Tax	18 000	27 000	20 000	−8 000
Net Income	65 000	97 000	72 000	−30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 387 000	5 657 000	5 927 000	6 180 000
Total Current Assets	964 000	962 000	940 000	1 021 000
Total Assets	6 351 000	6 618 000	6 867 000	7 201 000
Total Retained Equity	234 000	169 000	72 000	0
Total Equity	1 644 000	1 579 000	1 482 000	1 410 000
Total Long-Term Debt	4 605 000	4 935 000	5 284 000	5 612 000
Total Current Debt	102 000	104 000	101 000	180 000
Total Equity and Debt	6 351 000	6 618 000	6 867 000	7 201 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	592 000	549 000	545 000	480 000
Revenue	592 000	549 000	545 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	270 000	270 000	270 000	270 000
Impairment	0	0	0	0
Expenditure	361 000	339 000	346 000	363 000
Operating Profit	231 000	210 000	199 000	117 000
Financial Income	39 000	37 000	36 000	43 000
Financial Costs	187 000	122 000	143 000	198 000
Financial Balance	−148 000	−85 000	−107 000	−155 000
Dividends	0	0	0	0
Net Income	65 000	97 000	72 000	−30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 387 000	5 657 000	5 927 000	6 180 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 387 000	5 657 000	5 927 000	6 180 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 387 000	5 657 000	5 927 000	6 180 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	102 000	118 000	15 000
Total Current Assets	964 000	962 000	940 000	1 021 000
Total Assets	6 351 000	6 618 000	6 867 000	7 201 000
Total Equity	1 644 000	1 579 000	1 482 000	1 410 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 605 000	4 935 000	5 284 000	5 612 000
Creditors	0	4 000	1 000	119 000
Unpaid Taxes	27 000	22 000	33 000	20 000
Dividends	0	0	0	0
Other Current Debt	41 000	34 000	33 000	39 000
Total Current Debt	102 000	104 000	101 000	180 000
Total Equity and Debt	6 351 000	6 618 000	6 867 000	7 201 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,95 %	6,14 %	4,86 %	−2,13 %
Debt-to-Equity Ratio	2,8	3,13	3,57	3,98
Operating Profit Margin	39,02 %	38,25 %	36,51 %	24,38 %
Current Ratio	9,45	9,25	9,31	5,67
Quick Ratio	9,45	9,25	9,31	5,67
Equity Ratio	0,26	0,24	0,22	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %