FRAMBRING AS

6777 STÅRHEIM

Finances

Share Ownership

Return on Equity

21,33 %

Current Ratio

14,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	339 000	250 000	192 000	178 000
Net Income	138 000	82 000	5 000	23 000
Total Assets	692 000	544 000	446 000	395 000
Total Equity	647 000	508 000	427 000	422 000

Income (NOK)	2022	2021	2020	2019
Revenue	339 000	250 000	192 000	178 000
Expenditure	161 000	127 000	146 000	169 000
Operating Profit	177 000	123 000	47 000	9 000
Financial Income	1 000	1 000	7 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	7 000	0
Earnings Before Tax	178 000	124 000	53 000	9 000
Tax	40 000	42 000	49 000	−13 000
Net Income	138 000	82 000	5 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 000	10 000	25 000	62 000
Total Current Assets	645 000	533 000	421 000	333 000
Total Assets	692 000	544 000	446 000	395 000
Total Retained Equity	617 000	478 000	397 000	392 000
Total Equity	647 000	508 000	427 000	422 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	45 000	35 000	19 000	−27 000
Total Equity and Debt	692 000	544 000	446 000	395 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	339 000	250 000	192 000	205 000
Other Income	0	0	0	−27 000
Revenue	339 000	250 000	192 000	178 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	1 000	0	0
Depreciation	6 000	15 000	37 000	62 000
Impairment	0	0	0	1 000
Expenditure	161 000	127 000	146 000	169 000
Operating Profit	177 000	123 000	47 000	9 000
Financial Income	1 000	1 000	7 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	7 000	0
Dividends	0	0	0	0
Net Income	138 000	82 000	5 000	23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	9 000	19 000
Machinery and Plant Facilities	0	0	0	22 000
Fixtures	47 000	10 000	16 000	21 000
Total Tangible Assets	47 000	10 000	25 000	62 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	47 000	10 000	25 000	62 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	559 000	533 000	386 000	318 000
Total Current Assets	645 000	533 000	421 000	333 000
Total Assets	692 000	544 000	446 000	395 000
Total Equity	647 000	508 000	427 000	422 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	2 000	0
Unpaid Taxes	6 000	6 000	17 000	13 000
Dividends	0	0	0	0
Other Current Debt	0	1 000	0	0
Total Current Debt	45 000	35 000	19 000	−27 000
Total Equity and Debt	692 000	544 000	446 000	395 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,33 %	16,14 %	1,17 %	5,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	52,21 %	49,2 %	24,48 %	5,06 %
Current Ratio	14,33	15,23	22,16	−12,33
Quick Ratio	14,33	15,23	22,16	−12,33
Equity Ratio	0,93	0,93	0,96	1,07
Gross Profit Margin	100 %	100 %	100 %	100 %