FRAM EDUCATION AS

0166 OSLO

Finances

Share Ownership

Return on Equity

40,27 %

Current Ratio

0,35

Debt-to-Equity Ratio

−1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 241 000	3 947 000	1 960 000	2 192 000
Net Income	−619 000	−176 000	−106 000	−95 000
Total Assets	438 000	318 000	381 000	676 000
Total Equity	−1 537 000	−919 000	−795 000	−689 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 241 000	3 947 000	1 960 000	2 192 000
Expenditure	2 847 000	4 059 000	2 052 000	2 294 000
Operating Profit	−606 000	−113 000	−92 000	−102 000
Financial Income	44 000	10 000	10 000	13 000
Financial Costs	56 000	73 000	24 000	6 000
Financial Balance	−12 000	−63 000	−14 000	7 000
Earnings Before Tax	−619 000	−176 000	−106 000	−95 000
Tax	0	0	0	0
Net Income	−619 000	−176 000	−106 000	−95 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	305 000	198 000	132 000	18 000
Total Current Assets	133 000	120 000	249 000	659 000
Total Assets	438 000	318 000	381 000	676 000
Total Retained Equity	−1 567 000	−949 000	−825 000	−719 000
Total Equity	−1 537 000	−919 000	−795 000	−689 000
Total Long-Term Debt	1 593 000	547 000	0	0
Total Current Debt	382 000	690 000	1 176 000	1 366 000
Total Equity and Debt	438 000	318 000	381 000	676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 030 000	3 947 000	1 960 000	2 192 000
Other Income	211 000	0	0	0
Revenue	2 241 000	3 947 000	1 960 000	2 192 000
Cost of Goods Sold	786 000	286 000	166 000	165 000
Salary Costs	1 406 000	1 605 000	993 000	1 131 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 847 000	4 059 000	2 052 000	2 294 000
Operating Profit	−606 000	−113 000	−92 000	−102 000
Financial Income	44 000	10 000	10 000	13 000
Financial Costs	56 000	73 000	24 000	6 000
Financial Balance	−12 000	−63 000	−14 000	7 000
Dividends	0	0	0	0
Net Income	−619 000	−176 000	−106 000	−95 000

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	305 000	198 000	132 000	18 000
Total Fixed Assets	305 000	198 000	132 000	18 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	126 000	72 000	59 000	4 000
Total Current Assets	133 000	120 000	249 000	659 000
Total Assets	438 000	318 000	381 000	676 000
Total Equity	−1 537 000	−919 000	−795 000	−689 000
Short-Term Group Debt	0	0	−143 000	−209 000
Total Long-Term Debt	1 593 000	547 000	0	0
Creditors	4 000	36 000	46 000	−109 000
Unpaid Taxes	130 000	134 000	200 000	34 000
Dividends	0	0	0	0
Other Current Debt	235 000	446 000	947 000	1 598 000
Total Current Debt	382 000	690 000	1 176 000	1 366 000
Total Equity and Debt	438 000	318 000	381 000	676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,27 %	19,15 %	13,33 %	13,79 %
Debt-to-Equity Ratio	−1,04	−0,6	−0	−0
Operating Profit Margin	−27,04 %	−2,86 %	−4,69 %	−4,65 %
Current Ratio	0,35	0,17	0,21	0,48
Quick Ratio	0,35	0,17	0,21	0,48
Equity Ratio	−3,51	−2,89	−2,09	−1,02
Gross Profit Margin	64,93 %	92,75 %	91,53 %	92,47 %