FRAM SEAFOOD AS

8006 BODØ

Finances

Return on Equity

57,11 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 416 844 000	808 892 000	694 603 000	687 057 000
Net Income	33 612 000	6 255 000	5 068 000	6 218 000
Total Assets	324 683 000	165 297 000	136 448 000	99 612 000
Total Equity	58 859 000	25 247 000	20 192 000	20 124 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 416 844 000	808 892 000	694 603 000	687 057 000
Expenditure	1 369 590 000	802 741 000	686 531 000	680 580 000
Operating Profit	47 253 000	6 150 000	8 072 000	6 477 000
Financial Income	454 000	3 684 000	461 000	2 561 000
Financial Costs	4 207 000	1 632 000	1 901 000	824 000
Financial Balance	−3 753 000	2 052 000	−1 440 000	1 737 000
Earnings Before Tax	43 500 000	8 202 000	6 632 000	8 214 000
Tax	9 888 000	1 947 000	1 563 000	1 996 000
Net Income	33 612 000	6 255 000	5 068 000	6 218 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 800 000	2 365 000	2 287 000	1 491 000
Total Current Assets	315 883 000	162 931 000	134 161 000	98 121 000
Total Assets	324 683 000	165 297 000	136 448 000	99 612 000
Total Retained Equity	49 042 000	15 430 000	10 192 000	10 124 000
Total Equity	58 859 000	25 247 000	20 192 000	20 124 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	265 824 000	140 050 000	116 256 000	79 488 000
Total Equity and Debt	324 683 000	165 297 000	136 448 000	99 612 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 415 331 000	808 766 000	693 364 000	687 057 000
Other Income	1 513 000	126 000	1 238 000	0
Revenue	1 416 844 000	808 892 000	694 603 000	687 057 000
Cost of Goods Sold	1 287 012 000	762 805 000	654 050 000	647 609 000
Salary Costs	15 922 000	6 228 000	5 836 000	5 050 000
Depreciation	43 000	48 000	95 000	231 000
Impairment	0	0	0	0
Expenditure	1 369 590 000	802 741 000	686 531 000	680 580 000
Operating Profit	47 253 000	6 150 000	8 072 000	6 477 000
Financial Income	454 000	3 684 000	461 000	2 561 000
Financial Costs	4 207 000	1 632 000	1 901 000	824 000
Financial Balance	−3 753 000	2 052 000	−1 440 000	1 737 000
Dividends	0	0	5 000 000	0
Net Income	33 612 000	6 255 000	5 068 000	6 218 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 478 000	224 000	155 000	32 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	290 000	73 000	64 000	159 000
Total Tangible Assets	290 000	73 000	64 000	159 000
Total Fiancial Fixed Assets	7 032 000	2 068 000	2 068 000	1 300 000
Total Fixed Assets	8 800 000	2 365 000	2 287 000	1 491 000
Stock	38 410 000	0	12 035 000	1 236 000
Total Investments	0	0	0	0
Cash, Bank	1 853 000	515 000	310 000	230 000
Total Current Assets	315 883 000	162 931 000	134 161 000	98 121 000
Total Assets	324 683 000	165 297 000	136 448 000	99 612 000
Total Equity	58 859 000	25 247 000	20 192 000	20 124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	160 155 000	73 214 000	59 750 000	55 135 000
Unpaid Taxes	2 248 000	561 000	394 000	354 000
Dividends	0	0	5 000 000	0
Other Current Debt	3 951 000	13 242 000	10 943 000	796 000
Total Current Debt	265 824 000	140 050 000	116 256 000	79 488 000
Total Equity and Debt	324 683 000	165 297 000	136 448 000	99 612 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,11 %	24,78 %	25,1 %	30,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,34 %	0,76 %	1,16 %	0,94 %
Current Ratio	1,19	1,16	1,15	1,23
Quick Ratio	1,39	1,16	1,29	1,25
Equity Ratio	0,18	0,15	0,15	0,2
Gross Profit Margin	9,16 %	5,7 %	5,84 %	5,74 %