FRYDENLUND HANDELSEIENDOM NARVIK AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

−31,66 %

Current Ratio

0,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 552 000	2 482 000	2 448 000	2 413 000
Net Income	−1 271 000	865 000	709 000	679 000
Total Assets	23 034 000	23 218 000	20 739 000	21 196 000
Total Equity	4 015 000	3 956 000	3 888 000	3 791 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 552 000	2 482 000	2 448 000	2 413 000
Expenditure	3 742 000	1 127 000	1 097 000	1 187 000
Operating Profit	−1 190 000	1 354 000	1 350 000	1 226 000
Financial Income	0	0	0	0
Financial Costs	439 000	245 000	441 000	355 000
Financial Balance	−439 000	−245 000	−441 000	−355 000
Earnings Before Tax	−1 629 000	1 109 000	909 000	870 000
Tax	−358 000	244 000	200 000	191 000
Net Income	−1 271 000	865 000	709 000	679 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 283 000	22 989 000	20 709 000	21 186 000
Total Current Assets	1 752 000	229 000	30 000	10 000
Total Assets	23 034 000	23 218 000	20 739 000	21 196 000
Total Retained Equity	1 915 000	1 856 000	1 788 000	1 691 000
Total Equity	4 015 000	3 956 000	3 888 000	3 791 000
Total Long-Term Debt	16 072 000	15 490 000	14 001 000	13 410 000
Total Current Debt	2 947 000	3 772 000	2 850 000	3 995 000
Total Equity and Debt	23 034 000	23 218 000	20 739 000	21 196 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 552 000	2 482 000	2 448 000	2 413 000
Other Income	0	0	0	0
Revenue	2 552 000	2 482 000	2 448 000	2 413 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	536 000	514 000	514 000	483 000
Impairment	0	0	0	0
Expenditure	3 742 000	1 127 000	1 097 000	1 187 000
Operating Profit	−1 190 000	1 354 000	1 350 000	1 226 000
Financial Income	0	0	0	0
Financial Costs	439 000	245 000	441 000	355 000
Financial Balance	−439 000	−245 000	−441 000	−355 000
Dividends	0	0	0	0
Net Income	−1 271 000	865 000	709 000	679 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 283 000	22 989 000	20 709 000	21 186 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	21 283 000	22 989 000	20 709 000	21 186 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 283 000	22 989 000	20 709 000	21 186 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 752 000	229 000	30 000	10 000
Total Assets	23 034 000	23 218 000	20 739 000	21 196 000
Total Equity	4 015 000	3 956 000	3 888 000	3 791 000
Short-Term Group Debt	2 785 000	3 021 000	2 807 000	3 966 000
Total Long-Term Debt	16 072 000	15 490 000	14 001 000	13 410 000
Creditors	154 000	743 000	35 000	21 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	8 000	8 000	8 000
Total Current Debt	2 947 000	3 772 000	2 850 000	3 995 000
Total Equity and Debt	23 034 000	23 218 000	20 739 000	21 196 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,66 %	21,87 %	18,24 %	17,91 %
Debt-to-Equity Ratio	4	3,92	3,6	3,54
Operating Profit Margin	−46,63 %	54,55 %	55,15 %	50,81 %
Current Ratio	0,59	0,06	0,01	0
Quick Ratio	0,59	0,06	0,01	0
Equity Ratio	0,17	0,17	0,19	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %