FRAMNES EIENDOM AS

3159 MELSOMVIK

Finances

Share Ownership

Return on Equity

7,88 %

Current Ratio

27,59

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	390 000	390 000	390 000	390 000
Net Income	190 000	93 000	199 000	96 000
Total Assets	2 516 000	2 305 000	2 296 000	2 077 000
Total Equity	2 412 000	2 222 000	2 130 000	1 930 000

Income (NOK)	2022	2021	2020	2019
Revenue	390 000	390 000	390 000	390 000
Expenditure	150 000	271 000	134 000	263 000
Operating Profit	240 000	119 000	256 000	127 000
Financial Income	4 000	0	1 000	1 000
Financial Costs	1 000	1 000	2 000	5 000
Financial Balance	3 000	−1 000	−1 000	−4 000
Earnings Before Tax	243 000	119 000	256 000	124 000
Tax	53 000	26 000	56 000	27 000
Net Income	190 000	93 000	199 000	96 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	916 000	982 000	1 048 000	1 114 000
Total Current Assets	1 600 000	1 323 000	1 248 000	962 000
Total Assets	2 516 000	2 305 000	2 296 000	2 077 000
Total Retained Equity	2 162 000	1 972 000	1 880 000	1 680 000
Total Equity	2 412 000	2 222 000	2 130 000	1 930 000
Total Long-Term Debt	46 000	50 000	94 000	117 000
Total Current Debt	58 000	32 000	72 000	29 000
Total Equity and Debt	2 516 000	2 305 000	2 296 000	2 077 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	390 000	390 000	390 000	390 000
Revenue	390 000	390 000	390 000	390 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	66 000	66 000	66 000	66 000
Impairment	0	0	0	0
Expenditure	150 000	271 000	134 000	263 000
Operating Profit	240 000	119 000	256 000	127 000
Financial Income	4 000	0	1 000	1 000
Financial Costs	1 000	1 000	2 000	5 000
Financial Balance	3 000	−1 000	−1 000	−4 000
Dividends	0	0	0	0
Net Income	190 000	93 000	199 000	96 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	916 000	982 000	1 048 000	1 114 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	916 000	982 000	1 048 000	1 114 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	916 000	982 000	1 048 000	1 114 000
Stock	0	0	0	0
Total Investments	200 000	200 000	200 000	200 000
Cash, Bank	1 304 000	1 063 000	995 000	710 000
Total Current Assets	1 600 000	1 323 000	1 248 000	962 000
Total Assets	2 516 000	2 305 000	2 296 000	2 077 000
Total Equity	2 412 000	2 222 000	2 130 000	1 930 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	46 000	50 000	94 000	117 000
Creditors	0	2 000	13 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	58 000	32 000	72 000	29 000
Total Equity and Debt	2 516 000	2 305 000	2 296 000	2 077 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,88 %	4,19 %	9,34 %	4,97 %
Debt-to-Equity Ratio	0,02	0,02	0,04	0,06
Operating Profit Margin	61,54 %	30,51 %	65,64 %	32,56 %
Current Ratio	27,59	41,34	17,33	33,17
Quick Ratio	27,59	41,34	17,33	33,17
Equity Ratio	0,96	0,96	0,93	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %