FREDRIK JENSEN AS

5039 BERGEN

Finances

Return on Equity

3,18 %

Current Ratio

14,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 000	83 000	0	0
Net Income	486 000	5 676 000	2 825 000	1 146 000
Total Assets	15 476 000	20 312 000	10 633 000	8 476 000
Total Equity	15 276 000	15 120 000	9 644 000	7 020 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 000	83 000	0	0
Expenditure	53 000	100 000	7 000	8 000
Operating Profit	−29 000	−18 000	−7 000	−8 000
Financial Income	515 000	5 794 000	2 852 000	1 200 000
Financial Costs	0	101 000	20 000	46 000
Financial Balance	515 000	5 693 000	2 832 000	1 154 000
Earnings Before Tax	486 000	5 676 000	2 825 000	1 146 000
Tax	0	0	0	0
Net Income	486 000	5 676 000	2 825 000	1 146 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 510 000	12 510 000	8 542 000	8 420 000
Total Current Assets	2 966 000	7 802 000	2 091 000	56 000
Total Assets	15 476 000	20 312 000	10 633 000	8 476 000
Total Retained Equity	15 236 000	15 080 000	9 604 000	6 980 000
Total Equity	15 276 000	15 120 000	9 644 000	7 020 000
Total Long-Term Debt	0	0	789 000	1 455 000
Total Current Debt	200 000	5 192 000	200 000	1 000
Total Equity and Debt	15 476 000	20 312 000	10 633 000	8 476 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	24 000	83 000	0	0
Revenue	24 000	83 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	53 000	100 000	7 000	8 000
Operating Profit	−29 000	−18 000	−7 000	−8 000
Financial Income	515 000	5 794 000	2 852 000	1 200 000
Financial Costs	0	101 000	20 000	46 000
Financial Balance	515 000	5 693 000	2 832 000	1 154 000
Dividends	330 000	200 000	200 000	0
Net Income	486 000	5 676 000	2 825 000	1 146 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 077 000	1 077 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 077 000	1 077 000	0	0
Total Fiancial Fixed Assets	11 433 000	11 433 000	8 542 000	8 420 000
Total Fixed Assets	12 510 000	12 510 000	8 542 000	8 420 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	104 000	53 000	56 000
Total Current Assets	2 966 000	7 802 000	2 091 000	56 000
Total Assets	15 476 000	20 312 000	10 633 000	8 476 000
Total Equity	15 276 000	15 120 000	9 644 000	7 020 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	789 000	1 455 000
Creditors	0	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	330 000	200 000	200 000	0
Other Current Debt	0	4 992 000	0	0
Total Current Debt	200 000	5 192 000	200 000	1 000
Total Equity and Debt	15 476 000	20 312 000	10 633 000	8 476 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,18 %	37,54 %	29,29 %	16,32 %
Debt-to-Equity Ratio	0	0	0,08	0,21
Operating Profit Margin	−120,83 %	−21,69 %	-	-
Current Ratio	14,83	1,5	10,46	56
Quick Ratio	14,83	1,5	10,46	56
Equity Ratio	0,99	0,74	0,91	0,83
Gross Profit Margin	100 %	100 %	-	-