FRAMGARDEN REGNSKAP AS

7234 LER

Finances

Return on Equity

23,3 %

Current Ratio

3,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 171 000	1 082 000	982 000	1 040 000
Net Income	106 000	108 000	53 000	73 000
Total Assets	615 000	510 000	389 000	348 000
Total Equity	455 000	359 000	259 000	213 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 171 000	1 082 000	982 000	1 040 000
Expenditure	1 072 000	1 001 000	938 000	947 000
Operating Profit	99 000	82 000	44 000	93 000
Financial Income	30 000	44 000	20 000	0
Financial Costs	0	0	0	0
Financial Balance	30 000	44 000	20 000	0
Earnings Before Tax	128 000	126 000	64 000	93 000
Tax	22 000	18 000	11 000	20 000
Net Income	106 000	108 000	53 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	1 000
Total Current Assets	615 000	510 000	389 000	347 000
Total Assets	615 000	510 000	389 000	348 000
Total Retained Equity	431 000	334 000	235 000	189 000
Total Equity	455 000	359 000	259 000	213 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	160 000	151 000	129 000	135 000
Total Equity and Debt	615 000	510 000	389 000	348 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 171 000	1 082 000	982 000	1 040 000
Other Income	0	0	0	0
Revenue	1 171 000	1 082 000	982 000	1 040 000
Cost of Goods Sold	78 000	66 000	30 000	26 000
Salary Costs	840 000	794 000	753 000	742 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 072 000	1 001 000	938 000	947 000
Operating Profit	99 000	82 000	44 000	93 000
Financial Income	30 000	44 000	20 000	0
Financial Costs	0	0	0	0
Financial Balance	30 000	44 000	20 000	0
Dividends	10 000	8 000	7 000	6 000
Net Income	106 000	108 000	53 000	73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 000
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	1 000
Stock	0	0	0	0
Total Investments	288 000	149 000	90 000	0
Cash, Bank	177 000	230 000	139 000	188 000
Total Current Assets	615 000	510 000	389 000	347 000
Total Assets	615 000	510 000	389 000	348 000
Total Equity	455 000	359 000	259 000	213 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	6 000	0	0
Unpaid Taxes	51 000	49 000	46 000	40 000
Dividends	10 000	8 000	7 000	6 000
Other Current Debt	74 000	70 000	67 000	67 000
Total Current Debt	160 000	151 000	129 000	135 000
Total Equity and Debt	615 000	510 000	389 000	348 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,3 %	30,08 %	20,46 %	34,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,45 %	7,58 %	4,48 %	8,94 %
Current Ratio	3,84	3,38	3,02	2,57
Quick Ratio	3,84	3,38	3,02	2,57
Equity Ratio	0,74	0,7	0,67	0,61
Gross Profit Margin	93,34 %	93,9 %	96,95 %	97,5 %