FRAM ADVOKATFIRMA AS

1448 DRØBAK

Finances

Share Ownership

Return on Equity

13,4 %

Current Ratio

2,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 931 000	3 252 000	3 841 000	4 322 000
Net Income	99 000	196 000	309 000	297 000
Total Assets	1 238 000	1 277 000	1 490 000	1 705 000
Total Equity	739 000	740 000	844 000	835 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 931 000	3 252 000	3 841 000	4 322 000
Expenditure	2 805 000	3 000 000	3 446 000	3 944 000
Operating Profit	125 000	251 000	394 000	378 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	0	0	0	0
Financial Balance	4 000	1 000	2 000	4 000
Earnings Before Tax	128 000	252 000	396 000	382 000
Tax	30 000	56 000	87 000	84 000
Net Income	99 000	196 000	309 000	297 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	142 000	153 000	139 000	166 000
Total Current Assets	1 096 000	1 125 000	1 351 000	1 539 000
Total Assets	1 238 000	1 277 000	1 490 000	1 705 000
Total Retained Equity	709 000	710 000	814 000	805 000
Total Equity	739 000	740 000	844 000	835 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	499 000	538 000	646 000	869 000
Total Equity and Debt	1 238 000	1 277 000	1 490 000	1 705 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 987 000	3 224 000	3 927 000	4 311 000
Other Income	−56 000	29 000	−86 000	11 000
Revenue	2 931 000	3 252 000	3 841 000	4 322 000
Cost of Goods Sold	48 000	86 000	110 000	77 000
Salary Costs	2 010 000	2 118 000	2 651 000	2 964 000
Depreciation	8 000	7 000	4 000	21 000
Impairment	0	0	0	0
Expenditure	2 805 000	3 000 000	3 446 000	3 944 000
Operating Profit	125 000	251 000	394 000	378 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	0	0	0	0
Financial Balance	4 000	1 000	2 000	4 000
Dividends	0	0	0	0
Net Income	99 000	196 000	309 000	297 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	5 000	4 000	27 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	18 000	5 000	9 000
Total Tangible Assets	10 000	18 000	5 000	9 000
Total Fiancial Fixed Assets	130 000	130 000	130 000	130 000
Total Fixed Assets	142 000	153 000	139 000	166 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	587 000	566 000	893 000	725 000
Total Current Assets	1 096 000	1 125 000	1 351 000	1 539 000
Total Assets	1 238 000	1 277 000	1 490 000	1 705 000
Total Equity	739 000	740 000	844 000	835 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	1 000	1 000	24 000
Unpaid Taxes	261 000	294 000	364 000	468 000
Dividends	0	0	0	0
Other Current Debt	205 000	186 000	216 000	298 000
Total Current Debt	499 000	538 000	646 000	869 000
Total Equity and Debt	1 238 000	1 277 000	1 490 000	1 705 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,4 %	26,49 %	36,61 %	35,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,26 %	7,72 %	10,26 %	8,75 %
Current Ratio	2,2	2,09	2,09	1,77
Quick Ratio	2,2	2,09	2,09	1,77
Equity Ratio	0,6	0,58	0,57	0,49
Gross Profit Margin	98,36 %	97,36 %	97,14 %	98,22 %