FRAMERY TRADE OY NUF

FI-33900 TAMPERE

Finances

Share Ownership

Return on Equity

45,08 %

Current Ratio

0,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	4 564 000	3 364 000	2 228 000
Net Income	220 000	172 000	96 000
Total Assets	6 675 000	3 954 000	440 000
Total Equity	488 000	268 000	96 000

Income (NOK)	2022	2021	2020
Revenue	4 564 000	3 364 000	2 228 000
Expenditure	4 109 000	3 133 000	2 084 000
Operating Profit	455 000	231 000	145 000
Financial Income	6 000	17 000	7 000
Financial Costs	47 000	38 000	18 000
Financial Balance	−41 000	−21 000	−11 000
Earnings Before Tax	414 000	211 000	133 000
Tax	194 000	39 000	37 000
Net Income	220 000	172 000	96 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 848 000	1 573 000	174 000
Total Current Assets	4 827 000	2 380 000	266 000
Total Assets	6 675 000	3 954 000	440 000
Total Retained Equity	488 000	268 000	96 000
Total Equity	488 000	268 000	96 000
Total Long-Term Debt	0	13 000	0
Total Current Debt	6 187 000	3 673 000	344 000
Total Equity and Debt	6 675 000	3 954 000	440 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 564 000	3 364 000	2 228 000
Other Income	0	0	0
Revenue	4 564 000	3 364 000	2 228 000
Cost of Goods Sold	290 000	290 000	56 000
Salary Costs	934 000	1 240 000	874 000
Depreciation	992 000	275 000	87 000
Impairment	0	0	0
Expenditure	4 109 000	3 133 000	2 084 000
Operating Profit	455 000	231 000	145 000
Financial Income	6 000	17 000	7 000
Financial Costs	47 000	38 000	18 000
Financial Balance	−41 000	−21 000	−11 000
Dividends	0	0	0
Net Income	220 000	172 000	96 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	85 000	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	1 763 000	1 573 000	174 000
Total Tangible Assets	1 763 000	1 573 000	174 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 848 000	1 573 000	174 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	0	0
Total Current Assets	4 827 000	2 380 000	266 000
Total Assets	6 675 000	3 954 000	440 000
Total Equity	488 000	268 000	96 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	13 000	0
Creditors	31 000	189 000	8 000
Unpaid Taxes	110 000	49 000	46 000
Dividends	0	0	0
Other Current Debt	5 857 000	3 410 000	253 000
Total Current Debt	6 187 000	3 673 000	344 000
Total Equity and Debt	6 675 000	3 954 000	440 000

Financial indicators	2022	2021	2020
Return on Equity	45,08 %	64,18 %	100 %
Debt-to-Equity Ratio	0	0,05	0
Operating Profit Margin	9,97 %	6,87 %	6,51 %
Current Ratio	0,78	0,65	0,77
Quick Ratio	0,78	0,65	0,77
Equity Ratio	0,07	0,07	0,22
Gross Profit Margin	93,65 %	91,38 %	97,49 %

Rotate your device to see the full table