FRANITA EIENDOM AS

2900 FAGERNES

Finances

Share Ownership

Return on Equity

0,29 %

Current Ratio

1,82

Debt-to-Equity Ratio

10,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	434 000	488 000	488 000	540 000
Net Income	1 000	123 000	93 000	89 000
Total Assets	3 945 000	4 034 000	4 192 000	4 236 000
Total Equity	349 000	348 000	225 000	132 000

Income (NOK)	2022	2021	2020	2019
Revenue	434 000	488 000	488 000	540 000
Expenditure	328 000	249 000	271 000	325 000
Operating Profit	106 000	239 000	218 000	216 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	109 000	85 000	101 000	123 000
Financial Balance	−106 000	−82 000	−98 000	−120 000
Earnings Before Tax	1 000	158 000	119 000	96 000
Tax	0	35 000	26 000	6 000
Net Income	1 000	123 000	93 000	89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 854 000	3 967 000	4 079 000	4 192 000
Total Current Assets	91 000	68 000	113 000	45 000
Total Assets	3 945 000	4 034 000	4 192 000	4 236 000
Total Retained Equity	249 000	248 000	125 000	32 000
Total Equity	349 000	348 000	225 000	132 000
Total Long-Term Debt	3 546 000	3 632 000	3 928 000	4 023 000
Total Current Debt	50 000	54 000	39 000	81 000
Total Equity and Debt	3 945 000	4 034 000	4 192 000	4 236 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	434 000	488 000	488 000	540 000
Revenue	434 000	488 000	488 000	540 000
Cost of Goods Sold	0	0	0	0
Salary Costs	72 000	31 000	63 000	117 000
Depreciation	113 000	113 000	113 000	113 000
Impairment	0	0	0	0
Expenditure	328 000	249 000	271 000	325 000
Operating Profit	106 000	239 000	218 000	216 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	109 000	85 000	101 000	123 000
Financial Balance	−106 000	−82 000	−98 000	−120 000
Dividends	0	0	0	0
Net Income	1 000	123 000	93 000	89 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 382 000	2 442 000	2 501 000	2 561 000
Machinery and Plant Facilities	470 000	518 000	566 000	614 000
Fixtures	2 000	7 000	12 000	17 000
Total Tangible Assets	3 854 000	3 967 000	4 079 000	4 192 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 854 000	3 967 000	4 079 000	4 192 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	41 000	68 000	117 000	45 000
Total Current Assets	91 000	68 000	113 000	45 000
Total Assets	3 945 000	4 034 000	4 192 000	4 236 000
Total Equity	349 000	348 000	225 000	132 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 546 000	3 632 000	3 928 000	4 023 000
Creditors	18 000	1 000	0	1 000
Unpaid Taxes	2 000	6 000	10 000	32 000
Dividends	0	0	0	0
Other Current Debt	23 000	20 000	29 000	48 000
Total Current Debt	50 000	54 000	39 000	81 000
Total Equity and Debt	3 945 000	4 034 000	4 192 000	4 236 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,29 %	35,34 %	41,33 %	67,42 %
Debt-to-Equity Ratio	10,16	10,44	17,46	30,48
Operating Profit Margin	24,42 %	48,98 %	44,67 %	40 %
Current Ratio	1,82	1,26	2,9	0,56
Quick Ratio	1,82	1,26	2,9	0,56
Equity Ratio	0,09	0,09	0,05	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %