FRAMHEIM CONSULTING AS

1397 NESØYA

Finances

Share Ownership

Return on Equity

116,13 %

Current Ratio

4,6

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	182 000	0	0	5 000
Net Income	144 000	−17 000	−14 000	2 000
Total Assets	161 000	3 000	1 000	12 000
Total Equity	124 000	−20 000	−4 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	182 000	0	0	5 000
Expenditure	15 000	17 000	4 000	3 000
Operating Profit	167 000	−17 000	−4 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	167 000	−17 000	−4 000	2 000
Tax	22 000	0	10 000	1 000
Net Income	144 000	−17 000	−14 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	10 000
Total Current Assets	161 000	3 000	1 000	2 000
Total Assets	161 000	3 000	1 000	12 000
Total Retained Equity	74 000	−70 000	−54 000	−40 000
Total Equity	124 000	−20 000	−4 000	10 000
Total Long-Term Debt	2 000	2 000	2 000	0
Total Current Debt	35 000	21 000	2 000	2 000
Total Equity and Debt	161 000	3 000	1 000	12 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	182 000	0	0	5 000
Other Income	0	0	0	0
Revenue	182 000	0	0	5 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	15 000	17 000	4 000	3 000
Operating Profit	167 000	−17 000	−4 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	144 000	−17 000	−14 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	10 000
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	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	151 000	3 000	1 000	2 000
Total Current Assets	161 000	3 000	1 000	2 000
Total Assets	161 000	3 000	1 000	12 000
Total Equity	124 000	−20 000	−4 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	2 000	0
Creditors	0	9 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	12 000	2 000	2 000
Total Current Debt	35 000	21 000	2 000	2 000
Total Equity and Debt	161 000	3 000	1 000	12 000

Financial indicators	2022	2021	2020	2019
Return on Equity	116,13 %	85 %	350 %	20 %
Debt-to-Equity Ratio	0,02	−0,1	−0,5	0
Operating Profit Margin	91,76 %	-	-	40 %
Current Ratio	4,6	0,14	0,5	1
Quick Ratio	4,6	0,14	0,5	1
Equity Ratio	0,77	−6,67	−4	0,83
Gross Profit Margin	100 %	-	-	100 %