FRAMNES TEKST & BILDE AS

0884 OSLO

Finances

Share Ownership

Return on Equity

−12,61 %

Current Ratio

1,73

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	852 000	817 000	1 088 000	1 244 000
Net Income	−29 000	−179 000	15 000	101 000
Total Assets	473 000	467 000	695 000	686 000
Total Equity	230 000	260 000	439 000	424 000

Income (NOK)	2022	2021	2020	2019
Revenue	852 000	817 000	1 088 000	1 244 000
Expenditure	890 000	1 046 000	1 069 000	1 114 000
Operating Profit	−37 000	−230 000	19 000	130 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−38 000	−230 000	19 000	130 000
Tax	−8 000	−51 000	4 000	29 000
Net Income	−29 000	−179 000	15 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	107 000	71 000	28 000	54 000
Total Current Assets	366 000	396 000	667 000	632 000
Total Assets	473 000	467 000	695 000	686 000
Total Retained Equity	180 000	210 000	389 000	374 000
Total Equity	230 000	260 000	439 000	424 000
Total Long-Term Debt	32 000	0	0	0
Total Current Debt	211 000	207 000	256 000	262 000
Total Equity and Debt	473 000	467 000	695 000	686 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	852 000	817 000	1 088 000	1 244 000
Other Income	0	0	0	0
Revenue	852 000	817 000	1 088 000	1 244 000
Cost of Goods Sold	11 000	44 000	53 000	71 000
Salary Costs	715 000	864 000	870 000	876 000
Depreciation	6 000	8 000	21 000	22 000
Impairment	0	0	0	0
Expenditure	890 000	1 046 000	1 069 000	1 114 000
Operating Profit	−37 000	−230 000	19 000	130 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−29 000	−179 000	15 000	101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	79 000	71 000	20 000	24 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	0	8 000	29 000
Total Tangible Assets	28 000	0	8 000	29 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	107 000	71 000	28 000	54 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	95 000	179 000	249 000	154 000
Total Current Assets	366 000	396 000	667 000	632 000
Total Assets	473 000	467 000	695 000	686 000
Total Equity	230 000	260 000	439 000	424 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	32 000	0	0	0
Creditors	12 000	19 000	4 000	2 000
Unpaid Taxes	117 000	87 000	168 000	185 000
Dividends	0	0	0	0
Other Current Debt	82 000	101 000	84 000	74 000
Total Current Debt	211 000	207 000	256 000	262 000
Total Equity and Debt	473 000	467 000	695 000	686 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,61 %	−68,85 %	3,42 %	23,82 %
Debt-to-Equity Ratio	0,14	0	0	0
Operating Profit Margin	−4,34 %	−28,15 %	1,75 %	10,45 %
Current Ratio	1,73	1,91	2,61	2,41
Quick Ratio	1,73	1,91	2,61	2,41
Equity Ratio	0,49	0,56	0,63	0,62
Gross Profit Margin	98,71 %	94,61 %	95,13 %	94,29 %