FRAM EIENDOM AS

0278 OSLO

Finances

Return on Equity

25,08 %

Current Ratio

1,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	35 008 000	29 897 000	26 766 000	4 771 000
Net Income	1 341 000	1 658 000	506 000	−1 313 000
Total Assets	12 673 000	11 161 000	18 943 000	22 170 000
Total Equity	5 347 000	4 851 000	3 193 000	2 687 000

Income (NOK)	2022	2021	2020	2019
Revenue	35 008 000	29 897 000	26 766 000	4 771 000
Expenditure	33 377 000	27 796 000	25 938 000	6 445 000
Operating Profit	1 632 000	2 102 000	828 000	−1 674 000
Financial Income	158 000	46 000	92 000	53 000
Financial Costs	18 000	22 000	272 000	53 000
Financial Balance	140 000	24 000	−180 000	0
Earnings Before Tax	1 772 000	2 126 000	649 000	−1 673 000
Tax	430 000	468 000	143 000	−360 000
Net Income	1 341 000	1 658 000	506 000	−1 313 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	406 000	288 000	346 000	360 000
Total Current Assets	12 268 000	10 872 000	18 598 000	21 810 000
Total Assets	12 673 000	11 161 000	18 943 000	22 170 000
Total Retained Equity	1 347 000	851 000	−807 000	−1 313 000
Total Equity	5 347 000	4 851 000	3 193 000	2 687 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 326 000	6 310 000	15 750 000	19 483 000
Total Equity and Debt	12 673 000	11 161 000	18 943 000	22 170 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	35 008 000	29 897 000	26 766 000	4 771 000
Revenue	35 008 000	29 897 000	26 766 000	4 771 000
Cost of Goods Sold	0	0	0	0
Salary Costs	21 847 000	18 529 000	17 661 000	4 569 000
Depreciation	436 000	45 000	11 000	0
Impairment	0	0	0	0
Expenditure	33 377 000	27 796 000	25 938 000	6 445 000
Operating Profit	1 632 000	2 102 000	828 000	−1 674 000
Financial Income	158 000	46 000	92 000	53 000
Financial Costs	18 000	22 000	272 000	53 000
Financial Balance	140 000	24 000	−180 000	0
Dividends	0	0	0	0
Net Income	1 341 000	1 658 000	506 000	−1 313 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	228 000	175 000	218 000	360 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	146 000	109 000	128 000	0
Total Tangible Assets	146 000	109 000	128 000	0
Total Fiancial Fixed Assets	32 000	5 000	0	0
Total Fixed Assets	406 000	288 000	346 000	360 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 146 000	4 177 000	8 204 000	15 395 000
Total Current Assets	12 268 000	10 872 000	18 598 000	21 810 000
Total Assets	12 673 000	11 161 000	18 943 000	22 170 000
Total Equity	5 347 000	4 851 000	3 193 000	2 687 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 045 000	2 510 000	2 024 000	1 519 000
Unpaid Taxes	1 894 000	1 367 000	4 731 000	2 310 000
Dividends	0	0	0	0
Other Current Debt	3 198 000	2 008 000	8 995 000	15 654 000
Total Current Debt	7 326 000	6 310 000	15 750 000	19 483 000
Total Equity and Debt	12 673 000	11 161 000	18 943 000	22 170 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,08 %	34,18 %	15,85 %	−48,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,66 %	7,03 %	3,09 %	−35,09 %
Current Ratio	1,67	1,72	1,18	1,12
Quick Ratio	1,67	1,72	1,18	1,12
Equity Ratio	0,42	0,43	0,17	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %