FRAM INVESTMENT AS

1850 MYSEN

Finances

Return on Equity

−3,39 %

Current Ratio

0,02

Debt-to-Equity Ratio

3,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−88 000	−158 000	−111 000	−85 000
Total Assets	11 563 000	11 563 000	11 556 000	7 356 000
Total Equity	2 599 000	2 687 000	2 845 000	2 956 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	8 000	7 000	7 000	6 000
Operating Profit	−8 000	−7 000	−7 000	−6 000
Financial Income	0	0	0	0
Financial Costs	80 000	152 000	104 000	79 000
Financial Balance	−80 000	−152 000	−104 000	−79 000
Earnings Before Tax	−88 000	−158 000	−111 000	−85 000
Tax	0	0	0	0
Net Income	−88 000	−158 000	−111 000	−85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 556 000	11 556 000	11 556 000	7 356 000
Total Current Assets	7 000	7 000	0	0
Total Assets	11 563 000	11 563 000	11 556 000	7 356 000
Total Retained Equity	2 569 000	2 657 000	2 815 000	2 926 000
Total Equity	2 599 000	2 687 000	2 845 000	2 956 000
Total Long-Term Debt	8 651 000	8 572 000	8 420 000	4 116 000
Total Current Debt	313 000	305 000	291 000	284 000
Total Equity and Debt	11 563 000	11 563 000	11 556 000	7 356 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 000	7 000	7 000	6 000
Operating Profit	−8 000	−7 000	−7 000	−6 000
Financial Income	0	0	0	0
Financial Costs	80 000	152 000	104 000	79 000
Financial Balance	−80 000	−152 000	−104 000	−79 000
Dividends	0	0	0	0
Net Income	−88 000	−158 000	−111 000	−85 000

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	11 556 000	11 556 000	11 556 000	7 356 000
Total Fixed Assets	11 556 000	11 556 000	11 556 000	7 356 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	7 000	0	0
Total Current Assets	7 000	7 000	0	0
Total Assets	11 563 000	11 563 000	11 556 000	7 356 000
Total Equity	2 599 000	2 687 000	2 845 000	2 956 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 651 000	8 572 000	8 420 000	4 116 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	313 000	305 000	291 000	284 000
Total Current Debt	313 000	305 000	291 000	284 000
Total Equity and Debt	11 563 000	11 563 000	11 556 000	7 356 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,39 %	−5,88 %	−3,9 %	−2,88 %
Debt-to-Equity Ratio	3,33	3,19	2,96	1,39
Operating Profit Margin	-	-	-	-
Current Ratio	0,02	0,02	0	0
Quick Ratio	0,02	0,02	0	0
Equity Ratio	0,22	0,23	0,25	0,4
Gross Profit Margin	-	-	-	-