FRAM INGENIØRKONTOR AS

0484 OSLO

Finances

Share Ownership

Return on Equity

48,72 %

Current Ratio

1,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 209 000	2 105 000	1 918 000	2 822 000
Net Income	95 000	433 000	−571 000	411 000
Total Assets	486 000	658 000	−18 000	779 000
Total Equity	195 000	100 000	−168 000	404 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 209 000	2 105 000	1 918 000	2 822 000
Expenditure	1 116 000	1 549 000	2 634 000	2 296 000
Operating Profit	94 000	556 000	−716 000	526 000
Financial Income	0	0	5 000	9 000
Financial Costs	1 000	0	2 000	1 000
Financial Balance	−1 000	0	3 000	8 000
Earnings Before Tax	93 000	556 000	−713 000	535 000
Tax	−2 000	123 000	−141 000	123 000
Net Income	95 000	433 000	−571 000	411 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	54 000	39 000	0	0
Total Current Assets	432 000	618 000	−18 000	779 000
Total Assets	486 000	658 000	−18 000	779 000
Total Retained Equity	171 000	76 000	−192 000	380 000
Total Equity	195 000	100 000	−168 000	404 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	291 000	558 000	149 000	376 000
Total Equity and Debt	486 000	658 000	−18 000	779 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 209 000	2 105 000	1 910 000	2 818 000
Other Income	0	0	8 000	4 000
Revenue	1 209 000	2 105 000	1 918 000	2 822 000
Cost of Goods Sold	47 000	227 000	62 000	84 000
Salary Costs	770 000	1 054 000	1 912 000	1 567 000
Depreciation	14 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	1 116 000	1 549 000	2 634 000	2 296 000
Operating Profit	94 000	556 000	−716 000	526 000
Financial Income	0	0	5 000	9 000
Financial Costs	1 000	0	2 000	1 000
Financial Balance	−1 000	0	3 000	8 000
Dividends	0	166 000	0	0
Net Income	95 000	433 000	−571 000	411 000

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	26 000	39 000	0	0
Total Tangible Assets	26 000	39 000	0	0
Total Fiancial Fixed Assets	28 000	0	0	0
Total Fixed Assets	54 000	39 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	325 000	336 000	130 000	138 000
Total Current Assets	432 000	618 000	−18 000	779 000
Total Assets	486 000	658 000	−18 000	779 000
Total Equity	195 000	100 000	−168 000	404 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	69 000	42 000	−16 000
Unpaid Taxes	33 000	126 000	108 000	126 000
Dividends	0	166 000	0	0
Other Current Debt	81 000	75 000	142 000	148 000
Total Current Debt	291 000	558 000	149 000	376 000
Total Equity and Debt	486 000	658 000	−18 000	779 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,72 %	433 %	339,88 %	101,73 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	7,78 %	26,41 %	−37,33 %	18,64 %
Current Ratio	1,48	1,11	−0,12	2,07
Quick Ratio	1,48	1,11	−0,12	2,07
Equity Ratio	0,4	0,15	9,33	0,52
Gross Profit Margin	96,11 %	89,22 %	96,77 %	97,02 %