FRAMA BILDELER AS

1718 GREÅKER

Finances

Share Ownership

Return on Equity

27,32 %

Current Ratio

2,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 821 000	11 541 000	11 837 000	10 769 000
Net Income	670 000	920 000	1 519 000	873 000
Total Assets	3 913 000	3 786 000	3 638 000	3 480 000
Total Equity	2 452 000	1 931 000	1 901 000	1 883 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 821 000	11 541 000	11 837 000	10 769 000
Expenditure	9 949 000	10 357 000	9 826 000	9 625 000
Operating Profit	872 000	1 183 000	2 011 000	1 143 000
Financial Income	26 000	18 000	39 000	26 000
Financial Costs	32 000	19 000	85 000	46 000
Financial Balance	−6 000	−1 000	−46 000	−20 000
Earnings Before Tax	866 000	1 182 000	1 965 000	1 124 000
Tax	196 000	262 000	446 000	251 000
Net Income	670 000	920 000	1 519 000	873 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	74 000	36 000	63 000
Total Current Assets	3 853 000	3 712 000	3 602 000	3 417 000
Total Assets	3 913 000	3 786 000	3 638 000	3 480 000
Total Retained Equity	2 422 000	1 901 000	1 871 000	1 853 000
Total Equity	2 452 000	1 931 000	1 901 000	1 883 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 462 000	1 855 000	1 736 000	1 597 000
Total Equity and Debt	3 913 000	3 786 000	3 638 000	3 480 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 821 000	11 543 000	11 837 000	10 769 000
Other Income	0	−3 000	0	0
Revenue	10 821 000	11 541 000	11 837 000	10 769 000
Cost of Goods Sold	5 340 000	6 141 000	6 407 000	6 266 000
Salary Costs	3 219 000	2 870 000	2 406 000	2 442 000
Depreciation	14 000	28 000	27 000	27 000
Impairment	0	0	0	0
Expenditure	9 949 000	10 357 000	9 826 000	9 625 000
Operating Profit	872 000	1 183 000	2 011 000	1 143 000
Financial Income	26 000	18 000	39 000	26 000
Financial Costs	32 000	19 000	85 000	46 000
Financial Balance	−6 000	−1 000	−46 000	−20 000
Dividends	0	0	0	0
Net Income	670 000	920 000	1 519 000	873 000

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	57 000	71 000	33 000	60 000
Total Tangible Assets	57 000	71 000	33 000	60 000
Total Fiancial Fixed Assets	3 000	3 000	3 000	3 000
Total Fixed Assets	60 000	74 000	36 000	63 000
Stock	2 160 000	2 067 000	1 855 000	1 560 000
Total Investments	0	0	0	0
Cash, Bank	1 371 000	1 389 000	1 420 000	1 593 000
Total Current Assets	3 853 000	3 712 000	3 602 000	3 417 000
Total Assets	3 913 000	3 786 000	3 638 000	3 480 000
Total Equity	2 452 000	1 931 000	1 901 000	1 883 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	423 000	620 000	545 000	769 000
Unpaid Taxes	455 000	483 000	535 000	385 000
Dividends	0	0	0	0
Other Current Debt	387 000	290 000	210 000	191 000
Total Current Debt	1 462 000	1 855 000	1 736 000	1 597 000
Total Equity and Debt	3 913 000	3 786 000	3 638 000	3 480 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,32 %	47,64 %	79,91 %	46,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,06 %	10,25 %	16,99 %	10,61 %
Current Ratio	2,64	2	2,07	2,14
Quick Ratio	−5,52	−17,51	−30,27	92,35
Equity Ratio	0,63	0,51	0,52	0,54
Gross Profit Margin	50,65 %	46,79 %	45,87 %	41,81 %