FRITZNERKVARTALET III BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

11,63 %

Current Ratio

4,95

Debt-to-Equity Ratio

8,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 067 000	2 042 000	2 020 000	1 983 000
Net Income	549 000	662 000	891 000	743 000
Total Assets	46 467 000	46 649 000	46 785 000	46 603 000
Total Equity	4 722 000	4 173 000	3 511 000	2 620 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 067 000	2 042 000	2 020 000	1 983 000
Expenditure	1 153 000	986 000	718 000	812 000
Operating Profit	914 000	1 056 000	1 302 000	1 171 000
Financial Income	9 000	0	2 000	5 000
Financial Costs	379 000	400 000	419 000	439 000
Financial Balance	−370 000	−400 000	−417 000	−434 000
Earnings Before Tax	919 000	1 061 000	1 308 000	1 177 000
Tax	0	0	0	0
Net Income	549 000	662 000	891 000	743 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 730 000	45 730 000	45 730 000	45 730 000
Total Current Assets	737 000	919 000	1 055 000	873 000
Total Assets	46 467 000	46 649 000	46 785 000	46 603 000
Total Retained Equity	4 637 000	4 088 000	3 426 000	2 535 000
Total Equity	4 722 000	4 173 000	3 511 000	2 620 000
Total Long-Term Debt	41 596 000	42 392 000	43 168 000	43 924 000
Total Current Debt	149 000	83 000	106 000	59 000
Total Equity and Debt	46 467 000	46 649 000	46 785 000	46 603 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 067 000	2 042 000	2 020 000	1 983 000
Revenue	2 067 000	2 042 000	2 020 000	1 983 000
Cost of Goods Sold	0	0	0	0
Salary Costs	27 000	29 000	26 000	27 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 153 000	986 000	718 000	812 000
Operating Profit	914 000	1 056 000	1 302 000	1 171 000
Financial Income	9 000	0	2 000	5 000
Financial Costs	379 000	400 000	419 000	439 000
Financial Balance	−370 000	−400 000	−417 000	−434 000
Dividends	0	0	0	0
Net Income	549 000	662 000	891 000	743 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	45 730 000	45 730 000	45 730 000	45 730 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	45 730 000	45 730 000	45 730 000	45 730 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 730 000	45 730 000	45 730 000	45 730 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	539 000	807 000	892 000	795 000
Total Current Assets	737 000	919 000	1 055 000	873 000
Total Assets	46 467 000	46 649 000	46 785 000	46 603 000
Total Equity	4 722 000	4 173 000	3 511 000	2 620 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 596 000	42 392 000	43 168 000	43 924 000
Creditors	66 000	10 000	58 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	83 000	73 000	48 000	54 000
Total Current Debt	149 000	83 000	106 000	59 000
Total Equity and Debt	46 467 000	46 649 000	46 785 000	46 603 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,63 %	15,86 %	25,38 %	28,36 %
Debt-to-Equity Ratio	8,81	10,16	12,3	16,76
Operating Profit Margin	44,22 %	51,71 %	64,46 %	59,05 %
Current Ratio	4,95	11,07	9,95	14,8
Quick Ratio	4,95	11,07	9,95	14,8
Equity Ratio	0,1	0,09	0,08	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %