FRAMAR EIENDOM AS

5179 GODVIK

Finances

Share Ownership

Return on Equity

−12,96 %

Current Ratio

37,58

Debt-to-Equity Ratio

17,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	652 000	638 000	773 000	567 000
Net Income	−281 000	66 000	49 000	−241 000
Total Assets	40 731 000	40 284 000	40 000 000	39 944 000
Total Equity	2 168 000	2 209 000	2 143 000	2 094 000

Income (NOK)	2022	2021	2020	2019
Revenue	652 000	638 000	773 000	567 000
Expenditure	551 000	404 000	432 000	445 000
Operating Profit	101 000	235 000	341 000	121 000
Financial Income	52 000	2 000	2 000	3 000
Financial Costs	501 000	152 000	280 000	433 000
Financial Balance	−449 000	−150 000	−278 000	−430 000
Earnings Before Tax	−348 000	85 000	63 000	−310 000
Tax	−68 000	19 000	14 000	−68 000
Net Income	−281 000	66 000	49 000	−241 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 493 000	34 622 000	34 632 000	34 546 000
Total Current Assets	6 238 000	5 662 000	5 368 000	5 398 000
Total Assets	40 731 000	40 284 000	40 000 000	39 944 000
Total Retained Equity	0	115 000	49 000	0
Total Equity	2 168 000	2 209 000	2 143 000	2 094 000
Total Long-Term Debt	38 397 000	37 899 000	37 748 000	37 781 000
Total Current Debt	166 000	176 000	108 000	69 000
Total Equity and Debt	40 731 000	40 284 000	40 000 000	39 944 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	652 000	638 000	773 000	567 000
Other Income	0	0	0	0
Revenue	652 000	638 000	773 000	567 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	11 000	7 000	0
Impairment	0	0	0	0
Expenditure	551 000	404 000	432 000	445 000
Operating Profit	101 000	235 000	341 000	121 000
Financial Income	52 000	2 000	2 000	3 000
Financial Costs	501 000	152 000	280 000	433 000
Financial Balance	−449 000	−150 000	−278 000	−430 000
Dividends	0	0	0	0
Net Income	−281 000	66 000	49 000	−241 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	34 468 000	34 586 000	34 586 000	34 546 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	35 000	46 000	0
Total Tangible Assets	34 493 000	34 622 000	34 632 000	34 546 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	34 493 000	34 622 000	34 632 000	34 546 000
Stock	1 573 000	1 034 000	875 000	807 000
Total Investments	0	0	0	0
Cash, Bank	4 194 000	4 554 000	4 482 000	4 235 000
Total Current Assets	6 238 000	5 662 000	5 368 000	5 398 000
Total Assets	40 731 000	40 284 000	40 000 000	39 944 000
Total Equity	2 168 000	2 209 000	2 143 000	2 094 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	38 397 000	37 899 000	37 748 000	37 781 000
Creditors	102 000	93 000	1 000	8 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	64 000	64 000	95 000	61 000
Total Current Debt	166 000	176 000	108 000	69 000
Total Equity and Debt	40 731 000	40 284 000	40 000 000	39 944 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,96 %	2,99 %	2,29 %	−11,51 %
Debt-to-Equity Ratio	17,71	17,16	17,61	18,04
Operating Profit Margin	15,49 %	36,83 %	44,11 %	21,34 %
Current Ratio	37,58	32,17	49,7	78,23
Quick Ratio	−4,43	−6,6	−7	−7,31
Equity Ratio	0,05	0,05	0,05	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %