FRAM REALINVEST AS

0278 OSLO

Finances

Return on Equity

17,56 %

Current Ratio

0,81

Debt-to-Equity Ratio

3,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	199 786 000	263 150 000	192 230 000	143 334 000
Net Income	65 762 000	124 447 000	56 930 000	−3 568 000
Total Assets	2 005 903 000	2 094 084 000	2 129 566 000	1 812 252 000
Total Equity	374 495 000	350 087 000	272 836 000	231 348 000

Income (NOK)	2022	2021	2020	2019
Revenue	199 786 000	263 150 000	192 230 000	143 334 000
Expenditure	103 764 000	92 503 000	60 537 000	83 821 000
Operating Profit	96 022 000	170 646 000	131 693 000	59 513 000
Financial Income	35 670 000	33 529 000	4 948 000	−6 949 000
Financial Costs	53 772 000	44 275 000	62 078 000	47 348 000
Financial Balance	−18 102 000	−10 746 000	−57 130 000	−54 297 000
Earnings Before Tax	77 920 000	159 900 000	74 563 000	5 216 000
Tax	12 158 000	35 452 000	17 634 000	8 784 000
Net Income	65 762 000	124 447 000	56 930 000	−3 568 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 785 967 000	1 685 971 000	1 724 857 000	1 536 930 000
Total Current Assets	219 936 000	408 113 000	404 709 000	275 323 000
Total Assets	2 005 903 000	2 094 084 000	2 129 566 000	1 812 252 000
Total Retained Equity	220 699 000	222 887 000	145 636 000	105 128 000
Total Equity	374 495 000	350 087 000	272 836 000	231 348 000
Total Long-Term Debt	1 361 445 000	1 245 360 000	1 259 568 000	997 603 000
Total Current Debt	269 963 000	498 637 000	597 163 000	583 301 000
Total Equity and Debt	2 005 903 000	2 094 084 000	2 129 566 000	1 812 252 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	199 762 000	186 485 000	170 224 000	143 334 000
Other Income	25 000	76 665 000	22 006 000	0
Revenue	199 786 000	263 150 000	192 230 000	143 334 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 569 000	2 484 000	2 137 000	7 557 000
Depreciation	43 357 000	33 922 000	32 672 000	26 081 000
Impairment	0	0	0	0
Expenditure	103 764 000	92 503 000	60 537 000	83 821 000
Operating Profit	96 022 000	170 646 000	131 693 000	59 513 000
Financial Income	35 670 000	33 529 000	4 948 000	−6 949 000
Financial Costs	53 772 000	44 275 000	62 078 000	47 348 000
Financial Balance	−18 102 000	−10 746 000	−57 130 000	−54 297 000
Dividends	55 000 000	0	0	0
Net Income	65 762 000	124 447 000	56 930 000	−3 568 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 399 122 000	1 340 647 000	1 422 127 000	1 335 508 000
Machinery and Plant Facilities	964 000	915 000	289 000	289 000
Fixtures	0	0	0	0
Total Tangible Assets	1 400 086 000	1 341 562 000	1 422 416 000	1 335 798 000
Total Fiancial Fixed Assets	385 881 000	344 409 000	302 441 000	201 132 000
Total Fixed Assets	1 785 967 000	1 685 971 000	1 724 857 000	1 536 930 000
Stock	0	0	0	0
Total Investments	923 000	8 535 000	31 854 000	46 621 000
Cash, Bank	21 686 000	193 222 000	152 342 000	76 164 000
Total Current Assets	219 936 000	408 113 000	404 709 000	275 323 000
Total Assets	2 005 903 000	2 094 084 000	2 129 566 000	1 812 252 000
Total Equity	374 495 000	350 087 000	272 836 000	231 348 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 361 445 000	1 245 360 000	1 259 568 000	997 603 000
Creditors	8 644 000	0	0	0
Unpaid Taxes	9 525 000	7 493 000	7 200 000	6 965 000
Dividends	55 000 000	0	0	0
Other Current Debt	243 034 000	313 376 000	271 209 000	201 342 000
Total Current Debt	269 963 000	498 637 000	597 163 000	583 301 000
Total Equity and Debt	2 005 903 000	2 094 084 000	2 129 566 000	1 812 252 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,56 %	35,55 %	20,87 %	−1,54 %
Debt-to-Equity Ratio	3,64	3,56	4,62	4,31
Operating Profit Margin	48,06 %	64,85 %	68,51 %	41,52 %
Current Ratio	0,81	0,82	0,68	0,47
Quick Ratio	0,81	0,82	0,68	0,47
Equity Ratio	0,19	0,17	0,13	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %