FRAMNES AS

1362 HOSLE

Finances

Share Ownership

Return on Equity

13,69 %

Current Ratio

8,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 058 000	1 347 000	0	0
Net Income	171 000	957 000	90 000	316 000
Total Assets	1 421 000	1 217 000	555 000	470 000
Total Equity	1 249 000	1 077 000	552 000	461 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 058 000	1 347 000	0	0
Expenditure	866 000	324 000	45 000	42 000
Operating Profit	192 000	1 023 000	−45 000	−42 000
Financial Income	27 000	4 000	207 000	358 000
Financial Costs	6 000	17 000	71 000	0
Financial Balance	21 000	−13 000	136 000	358 000
Earnings Before Tax	213 000	1 010 000	90 000	316 000
Tax	42 000	53 000	0	0
Net Income	171 000	957 000	90 000	316 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 421 000	1 217 000	555 000	470 000
Total Assets	1 421 000	1 217 000	555 000	470 000
Total Retained Equity	1 129 000	957 000	432 000	341 000
Total Equity	1 249 000	1 077 000	552 000	461 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	173 000	139 000	3 000	8 000
Total Equity and Debt	1 421 000	1 217 000	555 000	470 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 058 000	1 347 000	0	0
Other Income	0	0	0	0
Revenue	1 058 000	1 347 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	667 000	206 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	866 000	324 000	45 000	42 000
Operating Profit	192 000	1 023 000	−45 000	−42 000
Financial Income	27 000	4 000	207 000	358 000
Financial Costs	6 000	17 000	71 000	0
Financial Balance	21 000	−13 000	136 000	358 000
Dividends	0	432 000	0	0
Net Income	171 000	957 000	90 000	316 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	37 000
Cash, Bank	1 153 000	650 000	55 000	432 000
Total Current Assets	1 421 000	1 217 000	555 000	470 000
Total Assets	1 421 000	1 217 000	555 000	470 000
Total Equity	1 249 000	1 077 000	552 000	461 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	16 000	13 000	0	0
Dividends	0	432 000	0	0
Other Current Debt	114 000	73 000	3 000	8 000
Total Current Debt	173 000	139 000	3 000	8 000
Total Equity and Debt	1 421 000	1 217 000	555 000	470 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,69 %	88,86 %	16,3 %	68,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,15 %	75,95 %	-	-
Current Ratio	8,21	8,76	185	58,75
Quick Ratio	8,21	8,76	185	58,75
Equity Ratio	0,88	0,88	0,99	0,98
Gross Profit Margin	100 %	100 %	-	-