FRAMNESGÅRDEN AS

2821 GJØVIK

Finances

Share Ownership

Return on Equity

−1,52 %

Current Ratio

1,6

Debt-to-Equity Ratio

2,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 430 000	1 336 000	12 554 000	1 108 000
Net Income	−98 000	−694 000	1 116 000	−835 000
Total Assets	21 495 000	22 226 000	21 723 000	32 241 000
Total Equity	6 433 000	6 531 000	4 828 000	3 713 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 430 000	1 336 000	12 554 000	1 108 000
Expenditure	1 245 000	1 147 000	10 560 000	1 205 000
Operating Profit	185 000	190 000	1 994 000	−97 000
Financial Income	1 000	1 000	1 000	22 000
Financial Costs	312 000	403 000	565 000	995 000
Financial Balance	−311 000	−402 000	−564 000	−973 000
Earnings Before Tax	−125 000	−212 000	1 430 000	−1 070 000
Tax	−28 000	482 000	315 000	−235 000
Net Income	−98 000	−694 000	1 116 000	−835 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 829 000	21 642 000	20 034 000	23 268 000
Total Current Assets	666 000	585 000	1 689 000	8 973 000
Total Assets	21 495 000	22 226 000	21 723 000	32 241 000
Total Retained Equity	2 721 000	2 819 000	1 116 000	0
Total Equity	6 433 000	6 531 000	4 828 000	3 713 000
Total Long-Term Debt	14 645 000	15 276 000	15 821 000	27 995 000
Total Current Debt	417 000	418 000	1 073 000	533 000
Total Equity and Debt	21 495 000	22 226 000	21 723 000	32 241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	92 000	1 298 000	1 108 000
Other Income	1 430 000	1 244 000	11 256 000	0
Revenue	1 430 000	1 336 000	12 554 000	1 108 000
Cost of Goods Sold	0	0	7 018 000	7 000
Salary Costs	0	1 000	0	0
Depreciation	813 000	789 000	826 000	816 000
Impairment	0	0	2 408 000	0
Expenditure	1 245 000	1 147 000	10 560 000	1 205 000
Operating Profit	185 000	190 000	1 994 000	−97 000
Financial Income	1 000	1 000	1 000	22 000
Financial Costs	312 000	403 000	565 000	995 000
Financial Balance	−311 000	−402 000	−564 000	−973 000
Dividends	0	0	0	0
Net Income	−98 000	−694 000	1 116 000	−835 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 807 000	21 620 000	20 000 000	23 222 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	22 000	34 000	46 000
Total Tangible Assets	20 829 000	21 642 000	20 034 000	23 268 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 829 000	21 642 000	20 034 000	23 268 000
Stock	0	0	0	7 018 000
Total Investments	0	0	0	0
Cash, Bank	29 000	25 000	11 000	253 000
Total Current Assets	666 000	585 000	1 689 000	8 973 000
Total Assets	21 495 000	22 226 000	21 723 000	32 241 000
Total Equity	6 433 000	6 531 000	4 828 000	3 713 000
Short-Term Group Debt	0	0	6 000	6 000
Total Long-Term Debt	14 645 000	15 276 000	15 821 000	27 995 000
Creditors	4 000	1 000	15 000	1 000
Unpaid Taxes	59 000	55 000	55 000	45 000
Dividends	0	0	0	0
Other Current Debt	297 000	318 000	242 000	481 000
Total Current Debt	417 000	418 000	1 073 000	533 000
Total Equity and Debt	21 495 000	22 226 000	21 723 000	32 241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,52 %	−10,63 %	23,12 %	−22,49 %
Debt-to-Equity Ratio	2,28	2,34	3,28	7,54
Operating Profit Margin	12,94 %	14,22 %	15,88 %	−8,75 %
Current Ratio	1,6	1,4	1,57	16,83
Quick Ratio	1,6	1,4	1,57	−1,38
Equity Ratio	0,3	0,29	0,22	0,12
Gross Profit Margin	100 %	100 %	44,1 %	99,37 %