FRAM X AS

0358 OSLO

Finances

Share Ownership

Return on Equity

363,74 %

Current Ratio

1,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 507 000	4 284 000	3 695 000	3 072 000
Net Income	1 284 000	1 572 000	1 097 000	734 000
Total Assets	2 580 000	2 976 000	1 975 000	1 105 000
Total Equity	353 000	70 000	497 000	601 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 507 000	4 284 000	3 695 000	3 072 000
Expenditure	3 866 000	2 389 000	2 601 000	2 335 000
Operating Profit	1 642 000	1 895 000	1 094 000	736 000
Financial Income	31 000	3 000	3 000	0
Financial Costs	26 000	5 000	0	2 000
Financial Balance	5 000	−2 000	3 000	−2 000
Earnings Before Tax	1 646 000	1 893 000	1 097 000	734 000
Tax	363 000	321 000	0	0
Net Income	1 284 000	1 572 000	1 097 000	734 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 000	55 000	0	38 000
Total Current Assets	2 525 000	2 922 000	1 975 000	1 067 000
Total Assets	2 580 000	2 976 000	1 975 000	1 105 000
Total Retained Equity	323 000	40 000	477 000	580 000
Total Equity	353 000	70 000	497 000	601 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 226 000	2 907 000	1 478 000	504 000
Total Equity and Debt	2 580 000	2 976 000	1 975 000	1 105 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 507 000	4 284 000	3 596 000	3 023 000
Other Income	0	0	99 000	49 000
Revenue	5 507 000	4 284 000	3 695 000	3 072 000
Cost of Goods Sold	0	0	32 000	0
Salary Costs	3 263 000	2 075 000	2 070 000	1 843 000
Depreciation	0	0	0	11 000
Impairment	0	0	0	0
Expenditure	3 866 000	2 389 000	2 601 000	2 335 000
Operating Profit	1 642 000	1 895 000	1 094 000	736 000
Financial Income	31 000	3 000	3 000	0
Financial Costs	26 000	5 000	0	2 000
Financial Balance	5 000	−2 000	3 000	−2 000
Dividends	1 000 000	2 000 000	1 200 000	0
Net Income	1 284 000	1 572 000	1 097 000	734 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	55 000	55 000	0	38 000
Total Fixed Assets	55 000	55 000	0	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 869 000	2 424 000	1 525 000	778 000
Total Current Assets	2 525 000	2 922 000	1 975 000	1 067 000
Total Assets	2 580 000	2 976 000	1 975 000	1 105 000
Total Equity	353 000	70 000	497 000	601 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	14 000	4 000	47 000
Unpaid Taxes	260 000	337 000	418 000	238 000
Dividends	1 000 000	2 000 000	1 200 000	0
Other Current Debt	593 000	236 000	255 000	220 000
Total Current Debt	2 226 000	2 907 000	1 478 000	504 000
Total Equity and Debt	2 580 000	2 976 000	1 975 000	1 105 000

Financial indicators	2022	2021	2020	2019
Return on Equity	363,74 %	2 245,71 %	220,72 %	122,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,82 %	44,23 %	29,61 %	23,96 %
Current Ratio	1,13	1,01	1,34	2,12
Quick Ratio	1,13	1,01	1,34	2,12
Equity Ratio	0,14	0,02	0,25	0,54
Gross Profit Margin	100 %	100 %	99,13 %	100 %