FROGNER BOLIG OG EIENDOMSUTVIKLING AS

1831 ASKIM

Finances

Share Ownership

Return on Equity

3,46 %

Current Ratio

0,19

Debt-to-Equity Ratio

−1,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	727 000	639 000	569 000	215 000
Net Income	−182 000	−199 000	−474 000	−516 000
Total Assets	4 442 000	4 777 000	6 138 000	6 468 000
Total Equity	−5 262 000	−5 080 000	−4 882 000	−5 110 000

Income (NOK)	2022	2021	2020	2019
Revenue	727 000	639 000	569 000	215 000
Expenditure	565 000	513 000	883 000	617 000
Operating Profit	162 000	127 000	−314 000	−402 000
Financial Income	0	0	0	0
Financial Costs	344 000	325 000	357 000	237 000
Financial Balance	−344 000	−325 000	−357 000	−237 000
Earnings Before Tax	−182 000	−199 000	−672 000	−638 000
Tax	0	0	−198 000	−123 000
Net Income	−182 000	−199 000	−474 000	−516 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 365 000	4 729 000	5 092 000	5 456 000
Total Current Assets	77 000	48 000	1 045 000	1 012 000
Total Assets	4 442 000	4 777 000	6 138 000	6 468 000
Total Retained Equity	−6 442 000	−6 260 000	−6 061 000	−5 587 000
Total Equity	−5 262 000	−5 080 000	−4 882 000	−5 110 000
Total Long-Term Debt	9 308 000	9 793 000	10 958 000	11 559 000
Total Current Debt	397 000	64 000	61 000	19 000
Total Equity and Debt	4 442 000	4 777 000	6 138 000	6 468 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	275 000	240 000	240 000	130 000
Other Income	452 000	399 000	329 000	85 000
Revenue	727 000	639 000	569 000	215 000
Cost of Goods Sold	0	0	346 000	346 000
Salary Costs	0	0	0	0
Depreciation	364 000	364 000	364 000	182 000
Impairment	0	0	0	0
Expenditure	565 000	513 000	883 000	617 000
Operating Profit	162 000	127 000	−314 000	−402 000
Financial Income	0	0	0	0
Financial Costs	344 000	325 000	357 000	237 000
Financial Balance	−344 000	−325 000	−357 000	−237 000
Dividends	0	0	0	0
Net Income	−182 000	−199 000	−474 000	−516 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 365 000	4 729 000	5 092 000	5 456 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 365 000	4 729 000	5 092 000	5 456 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 365 000	4 729 000	5 092 000	5 456 000
Stock	0	0	0	346 000
Total Investments	0	0	0	0
Cash, Bank	45 000	18 000	103 000	82 000
Total Current Assets	77 000	48 000	1 045 000	1 012 000
Total Assets	4 442 000	4 777 000	6 138 000	6 468 000
Total Equity	−5 262 000	−5 080 000	−4 882 000	−5 110 000
Short-Term Group Debt	205 000	0	0	0
Total Long-Term Debt	9 308 000	9 793 000	10 958 000	11 559 000
Creditors	15 000	13 000	18 000	7 000
Unpaid Taxes	145 000	14 000	16 000	0
Dividends	0	0	0	0
Other Current Debt	32 000	37 000	27 000	12 000
Total Current Debt	397 000	64 000	61 000	19 000
Total Equity and Debt	4 442 000	4 777 000	6 138 000	6 468 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,46 %	3,92 %	9,71 %	10,1 %
Debt-to-Equity Ratio	−1,77	−1,93	−2,24	−2,26
Operating Profit Margin	22,28 %	19,87 %	−55,18 %	−186,98 %
Current Ratio	0,19	0,75	17,13	53,26
Quick Ratio	0,19	0,75	17,13	−3,09
Equity Ratio	−1,18	−1,06	−0,8	−0,79
Gross Profit Margin	100 %	100 %	39,19 %	−60,93 %