FRAME CONSULTING AS

0280 OSLO

Finances

Share Ownership

Return on Equity

93,22 %

Current Ratio

2,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	374 000	0	6 000	328 000
Net Income	110 000	−9 000	−10 000	−94 000
Total Assets	196 000	26 000	17 000	26 000
Total Equity	118 000	8 000	17 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	374 000	0	6 000	328 000
Expenditure	264 000	9 000	15 000	422 000
Operating Profit	111 000	−9 000	−10 000	−95 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	110 000	−9 000	−10 000	−94 000
Tax	0	0	0	0
Net Income	110 000	−9 000	−10 000	−94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	196 000	26 000	17 000	26 000
Total Assets	196 000	26 000	17 000	26 000
Total Retained Equity	88 000	−22 000	−13 000	−3 000
Total Equity	118 000	8 000	17 000	27 000
Total Long-Term Debt	0	19 000	0	0
Total Current Debt	78 000	0	0	0
Total Equity and Debt	196 000	26 000	17 000	26 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	374 000	0	6 000	328 000
Other Income	0	0	0	0
Revenue	374 000	0	6 000	328 000
Cost of Goods Sold	0	0	0	0
Salary Costs	177 000	0	0	394 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	264 000	9 000	15 000	422 000
Operating Profit	111 000	−9 000	−10 000	−95 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	110 000	−9 000	−10 000	−94 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	77 000	20 000	11 000	23 000
Total Current Assets	196 000	26 000	17 000	26 000
Total Assets	196 000	26 000	17 000	26 000
Total Equity	118 000	8 000	17 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	19 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	21 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	57 000	0	0	0
Total Current Debt	78 000	0	0	0
Total Equity and Debt	196 000	26 000	17 000	26 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,22 %	−112,5 %	−58,82 %	−348,15 %
Debt-to-Equity Ratio	0	2,38	0	0
Operating Profit Margin	29,68 %	-	−166,67 %	−28,96 %
Current Ratio	2,51	-	-	-
Quick Ratio	2,51	-	-	-
Equity Ratio	0,6	0,31	1	1,04
Gross Profit Margin	100 %	-	100 %	100 %