FRAMO FUSA AS

5641 FUSA

Finances

Return on Equity

71,63 %

Current Ratio

0,89

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 807 817 000	2 096 673 000	2 076 528 000	2 430 492 000
Net Income	337 058 000	525 169 000	451 305 000	636 800 000
Total Assets	1 158 778 000	1 407 853 000	1 019 757 000	1 357 912 000
Total Equity	470 522 000	457 397 000	208 246 000	357 125 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 807 817 000	2 096 673 000	2 076 528 000	2 430 492 000
Expenditure	1 356 459 000	1 445 150 000	1 513 992 000	1 568 728 000
Operating Profit	436 617 000	669 753 000	584 844 000	813 235 000
Financial Income	1 215 000	168 000	915 000	3 797 000
Financial Costs	5 968 000	−3 172 000	7 371 000	1 000 000
Financial Balance	−4 753 000	3 340 000	−6 456 000	2 797 000
Earnings Before Tax	431 864 000	673 093 000	578 389 000	816 032 000
Tax	94 806 000	147 924 000	127 084 000	179 232 000
Net Income	337 058 000	525 169 000	451 305 000	636 800 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	565 039 000	554 601 000	350 043 000	369 226 000
Total Current Assets	593 739 000	853 252 000	669 714 000	988 686 000
Total Assets	1 158 778 000	1 407 853 000	1 019 757 000	1 357 912 000
Total Retained Equity	180 600 000	167 475 000	122 010 000	270 889 000
Total Equity	470 522 000	457 397 000	208 246 000	357 125 000
Total Long-Term Debt	18 000 000	16 000 000	12 871 000	14 013 000
Total Current Debt	670 256 000	934 457 000	798 640 000	986 774 000
Total Equity and Debt	1 158 778 000	1 407 853 000	1 019 757 000	1 357 912 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 807 817 000	2 096 673 000	2 076 528 000	2 430 492 000
Other Income	0	0	0	0
Revenue	1 807 817 000	2 096 673 000	2 076 528 000	2 430 492 000
Cost of Goods Sold	843 192 000	934 736 000	1 035 637 000	1 070 597 000
Salary Costs	327 823 000	341 089 000	321 383 000	332 240 000
Depreciation	33 056 000	31 713 000	34 039 000	33 397 000
Impairment	0	0	0	0
Expenditure	1 356 459 000	1 445 150 000	1 513 992 000	1 568 728 000
Operating Profit	436 617 000	669 753 000	584 844 000	813 235 000
Financial Income	1 215 000	168 000	915 000	3 797 000
Financial Costs	5 968 000	−3 172 000	7 371 000	1 000 000
Financial Balance	−4 753 000	3 340 000	−6 456 000	2 797 000
Dividends	0	0	175 000 000	0
Net Income	337 058 000	525 169 000	451 305 000	636 800 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	39 376 000	34 562 000	46 425 000	46 084 000
Real Eastate	148 981 000	169 992 000	204 731 000	228 214 000
Machinery and Plant Facilities	89 510 000	72 930 000	43 050 000	37 794 000
Fixtures	14 089 000	8 812 000	7 942 000	9 562 000
Total Tangible Assets	252 580 000	251 734 000	255 723 000	275 570 000
Total Fiancial Fixed Assets	273 083 000	268 305 000	47 896 000	47 572 000
Total Fixed Assets	565 039 000	554 601 000	350 043 000	369 226 000
Stock	317 715 000	390 676 000	278 846 000	275 042 000
Total Investments	0	0	0	0
Cash, Bank	186 000	22 000	19 000	55 000
Total Current Assets	593 739 000	853 252 000	669 714 000	988 686 000
Total Assets	1 158 778 000	1 407 853 000	1 019 757 000	1 357 912 000
Total Equity	470 522 000	457 397 000	208 246 000	357 125 000
Short-Term Group Debt	450 269 000	655 363 000	558 538 000	729 507 000
Total Long-Term Debt	18 000 000	16 000 000	12 871 000	14 013 000
Creditors	41 685 000	81 832 000	53 543 000	63 944 000
Unpaid Taxes	27 578 000	30 143 000	29 613 000	28 236 000
Dividends	0	0	175 000 000	0
Other Current Debt	142 471 000	166 359 000	149 445 000	144 828 000
Total Current Debt	670 256 000	934 457 000	798 640 000	986 774 000
Total Equity and Debt	1 158 778 000	1 407 853 000	1 019 757 000	1 357 912 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,63 %	114,82 %	216,72 %	178,31 %
Debt-to-Equity Ratio	0,04	0,03	0,06	0,04
Operating Profit Margin	24,15 %	31,94 %	28,16 %	33,46 %
Current Ratio	0,89	0,91	0,84	1
Quick Ratio	1,68	1,57	1,29	1,39
Equity Ratio	0,41	0,32	0,2	0,26
Gross Profit Margin	53,36 %	55,42 %	50,13 %	55,95 %