FRAM FONDENE AS

3015 DRAMMEN

Finances

Return on Equity

12,72 %

Current Ratio

8,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 904 000	4 124 000	3 532 000	3 133 000
Net Income	297 000	64 000	76 000	107 000
Total Assets	2 544 000	2 407 000	2 187 000	2 062 000
Total Equity	2 335 000	2 038 000	1 974 000	1 898 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 904 000	4 124 000	3 532 000	3 133 000
Expenditure	3 623 000	4 074 000	3 449 000	3 027 000
Operating Profit	281 000	50 000	83 000	106 000
Financial Income	17 000	15 000	0	2 000
Financial Costs	0	2 000	7 000	0
Financial Balance	17 000	13 000	−7 000	2 000
Earnings Before Tax	297 000	64 000	76 000	107 000
Tax	0	0	0	0
Net Income	297 000	64 000	76 000	107 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	844 000	1 326 000	1 234 000	1 121 000
Total Current Assets	1 700 000	1 081 000	953 000	941 000
Total Assets	2 544 000	2 407 000	2 187 000	2 062 000
Total Retained Equity	−3 765 000	−4 062 000	−4 126 000	−4 202 000
Total Equity	2 335 000	2 038 000	1 974 000	1 898 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	208 000	369 000	213 000	164 000
Total Equity and Debt	2 544 000	2 407 000	2 187 000	2 062 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	0	0	0
Other Income	3 854 000	4 124 000	3 532 000	3 133 000
Revenue	3 904 000	4 124 000	3 532 000	3 133 000
Cost of Goods Sold	0	0	0	0
Salary Costs	901 000	1 039 000	886 000	734 000
Depreciation	144 000	144 000	147 000	190 000
Impairment	0	0	0	0
Expenditure	3 623 000	4 074 000	3 449 000	3 027 000
Operating Profit	281 000	50 000	83 000	106 000
Financial Income	17 000	15 000	0	2 000
Financial Costs	0	2 000	7 000	0
Financial Balance	17 000	13 000	−7 000	2 000
Dividends	0	0	0	0
Net Income	297 000	64 000	76 000	107 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	103 000	122 000	141 000	201 000
Real Eastate	0	22 000	27 000	32 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	414 000	518 000	488 000	321 000
Total Tangible Assets	414 000	539 000	515 000	352 000
Total Fiancial Fixed Assets	327 000	664 000	578 000	568 000
Total Fixed Assets	844 000	1 326 000	1 234 000	1 121 000
Stock	72 000	71 000	77 000	116 000
Total Investments	0	0	0	0
Cash, Bank	1 546 000	939 000	810 000	854 000
Total Current Assets	1 700 000	1 081 000	953 000	941 000
Total Assets	2 544 000	2 407 000	2 187 000	2 062 000
Total Equity	2 335 000	2 038 000	1 974 000	1 898 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	201 000	67 000	102 000
Unpaid Taxes	66 000	57 000	52 000	17 000
Dividends	0	0	0	0
Other Current Debt	138 000	111 000	94 000	45 000
Total Current Debt	208 000	369 000	213 000	164 000
Total Equity and Debt	2 544 000	2 407 000	2 187 000	2 062 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,72 %	3,14 %	3,85 %	5,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,2 %	1,21 %	2,35 %	3,38 %
Current Ratio	8,17	2,93	4,47	5,74
Quick Ratio	12,5	3,63	7,01	19,6
Equity Ratio	0,92	0,85	0,9	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %