FRAM OSLO AS

1359 EIKSMARKA

Finances

Share Ownership

Return on Equity

6,09 %

Current Ratio

2,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 511 000	1 179 000	923 000	1 038 000
Net Income	14 000	4 000	7 000	3 000
Total Assets	367 000	360 000	682 000	726 000
Total Equity	230 000	216 000	212 000	206 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 511 000	1 179 000	923 000	1 038 000
Expenditure	1 496 000	1 172 000	912 000	1 033 000
Operating Profit	15 000	6 000	11 000	5 000
Financial Income	5 000	0	0	2 000
Financial Costs	2 000	2 000	3 000	2 000
Financial Balance	3 000	−2 000	−3 000	0
Earnings Before Tax	18 000	5 000	9 000	4 000
Tax	4 000	1 000	2 000	1 000
Net Income	14 000	4 000	7 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	367 000	360 000	682 000	726 000
Total Assets	367 000	360 000	682 000	726 000
Total Retained Equity	190 000	176 000	173 000	166 000
Total Equity	230 000	216 000	212 000	206 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	137 000	144 000	469 000	520 000
Total Equity and Debt	367 000	360 000	682 000	726 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 441 000	959 000	883 000	998 000
Other Income	70 000	220 000	40 000	40 000
Revenue	1 511 000	1 179 000	923 000	1 038 000
Cost of Goods Sold	804 000	662 000	547 000	589 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 496 000	1 172 000	912 000	1 033 000
Operating Profit	15 000	6 000	11 000	5 000
Financial Income	5 000	0	0	2 000
Financial Costs	2 000	2 000	3 000	2 000
Financial Balance	3 000	−2 000	−3 000	0
Dividends	0	0	0	0
Net Income	14 000	4 000	7 000	3 000

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	174 000	115 000	95 000	75 000
Total Investments	0	0	0	0
Cash, Bank	242 000	178 000	583 000	564 000
Total Current Assets	367 000	360 000	682 000	726 000
Total Assets	367 000	360 000	682 000	726 000
Total Equity	230 000	216 000	212 000	206 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	100 000	109 000	248 000	247 000
Unpaid Taxes	−5 000	−18 000	−4 000	13 000
Dividends	0	0	0	0
Other Current Debt	36 000	50 000	224 000	260 000
Total Current Debt	137 000	144 000	469 000	520 000
Total Equity and Debt	367 000	360 000	682 000	726 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,09 %	1,85 %	3,3 %	1,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,99 %	0,51 %	1,19 %	0,48 %
Current Ratio	2,68	2,5	1,45	1,4
Quick Ratio	−9,92	12,41	1,82	1,63
Equity Ratio	0,63	0,6	0,31	0,28
Gross Profit Margin	46,79 %	43,85 %	40,74 %	43,26 %