FREMMERHOLÅSEN 2 BORETTSLAG

6003 ÅLESUND

Finances

Share Ownership

Return on Equity

27,12 %

Current Ratio

8,02

Debt-to-Equity Ratio

18,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 051 000	1 813 000	2 140 000	2 269 000
Net Income	886 000	171 000	627 000	656 000
Total Assets	63 243 000	63 125 000	62 932 000	62 741 000
Total Equity	3 267 000	2 381 000	2 209 000	1 583 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 051 000	1 813 000	2 140 000	2 269 000
Expenditure	1 464 000	1 215 000	1 018 000	997 000
Operating Profit	1 587 000	598 000	1 122 000	1 272 000
Financial Income	10 000	1 000	4 000	5 000
Financial Costs	711 000	428 000	499 000	621 000
Financial Balance	−701 000	−427 000	−495 000	−616 000
Earnings Before Tax	886 000	171 000	627 000	656 000
Tax	0	0	0	0
Net Income	886 000	171 000	627 000	656 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	61 510 000	61 480 000	61 480 000	61 480 000
Total Current Assets	1 732 000	1 645 000	1 452 000	1 261 000
Total Assets	63 243 000	63 125 000	62 932 000	62 741 000
Total Retained Equity	3 127 000	2 241 000	2 069 000	1 443 000
Total Equity	3 267 000	2 381 000	2 209 000	1 583 000
Total Long-Term Debt	59 760 000	60 605 000	60 605 000	60 980 000
Total Current Debt	216 000	139 000	118 000	178 000
Total Equity and Debt	63 243 000	63 125 000	62 932 000	62 741 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 051 000	1 813 000	2 140 000	2 269 000
Revenue	3 051 000	1 813 000	2 140 000	2 269 000
Cost of Goods Sold	0	0	0	0
Salary Costs	98 000	77 000	55 000	42 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 464 000	1 215 000	1 018 000	997 000
Operating Profit	1 587 000	598 000	1 122 000	1 272 000
Financial Income	10 000	1 000	4 000	5 000
Financial Costs	711 000	428 000	499 000	621 000
Financial Balance	−701 000	−427 000	−495 000	−616 000
Dividends	0	0	0	0
Net Income	886 000	171 000	627 000	656 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	61 480 000	61 480 000	61 480 000	61 480 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	61 480 000	61 480 000	61 480 000	61 480 000
Total Fiancial Fixed Assets	30 000	0	0	0
Total Fixed Assets	61 510 000	61 480 000	61 480 000	61 480 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 652 000	1 566 000	1 407 000	1 133 000
Total Current Assets	1 732 000	1 645 000	1 452 000	1 261 000
Total Assets	63 243 000	63 125 000	62 932 000	62 741 000
Total Equity	3 267 000	2 381 000	2 209 000	1 583 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	59 760 000	60 605 000	60 605 000	60 980 000
Creditors	77 000	1 000	1 000	118 000
Unpaid Taxes	8 000	6 000	0	0
Dividends	0	0	0	0
Other Current Debt	44 000	92 000	82 000	0
Total Current Debt	216 000	139 000	118 000	178 000
Total Equity and Debt	63 243 000	63 125 000	62 932 000	62 741 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,12 %	7,18 %	28,38 %	41,44 %
Debt-to-Equity Ratio	18,29	25,45	27,44	38,52
Operating Profit Margin	52,02 %	32,98 %	52,43 %	56,06 %
Current Ratio	8,02	11,83	12,31	7,08
Quick Ratio	8,02	11,83	12,31	7,08
Equity Ratio	0,05	0,04	0,04	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %