FRAM BOLIG AS

4313 SANDNES

Finances

Return on Equity

74,91 %

Current Ratio

2,78

Debt-to-Equity Ratio

2,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 208 000	1 128 000	6 392 000	1 455 000
Net Income	1 057 000	7 000	426 000	176 000
Total Assets	6 622 000	3 417 000	1 962 000	775 000
Total Equity	1 411 000	639 000	632 000	206 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 208 000	1 128 000	6 392 000	1 455 000
Expenditure	5 785 000	1 244 000	5 846 000	1 230 000
Operating Profit	423 000	−117 000	547 000	225 000
Financial Income	772 000	150 000	0	0
Financial Costs	58 000	0	1 000	0
Financial Balance	714 000	150 000	−1 000	0
Earnings Before Tax	1 137 000	33 000	547 000	225 000
Tax	80 000	26 000	121 000	50 000
Net Income	1 057 000	7 000	426 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	136 000	864 000	309 000	0
Total Current Assets	6 486 000	2 552 000	1 653 000	775 000
Total Assets	6 622 000	3 417 000	1 962 000	775 000
Total Retained Equity	1 381 000	609 000	602 000	176 000
Total Equity	1 411 000	639 000	632 000	206 000
Total Long-Term Debt	2 880 000	1 560 000	0	0
Total Current Debt	2 331 000	1 218 000	1 331 000	570 000
Total Equity and Debt	6 622 000	3 417 000	1 962 000	775 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 208 000	1 128 000	6 391 000	1 455 000
Other Income	0	0	1 000	0
Revenue	6 208 000	1 128 000	6 392 000	1 455 000
Cost of Goods Sold	5 652 000	139 000	2 449 000	26 000
Salary Costs	0	574 000	2 261 000	899 000
Depreciation	0	106 000	72 000	0
Impairment	0	0	0	0
Expenditure	5 785 000	1 244 000	5 846 000	1 230 000
Operating Profit	423 000	−117 000	547 000	225 000
Financial Income	772 000	150 000	0	0
Financial Costs	58 000	0	1 000	0
Financial Balance	714 000	150 000	−1 000	0
Dividends	0	0	0	0
Net Income	1 057 000	7 000	426 000	176 000

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	280 000	0
Total Tangible Assets	0	0	280 000	0
Total Fiancial Fixed Assets	136 000	864 000	29 000	0
Total Fixed Assets	136 000	864 000	309 000	0
Stock	4 573 000	2 030 000	0	0
Total Investments	0	0	0	0
Cash, Bank	599 000	354 000	1 506 000	738 000
Total Current Assets	6 486 000	2 552 000	1 653 000	775 000
Total Assets	6 622 000	3 417 000	1 962 000	775 000
Total Equity	1 411 000	639 000	632 000	206 000
Short-Term Group Debt	365 000	0	0	0
Total Long-Term Debt	2 880 000	1 560 000	0	0
Creditors	70 000	1 083 000	260 000	46 000
Unpaid Taxes	0	45 000	224 000	120 000
Dividends	0	0	0	0
Other Current Debt	1 895 000	64 000	726 000	355 000
Total Current Debt	2 331 000	1 218 000	1 331 000	570 000
Total Equity and Debt	6 622 000	3 417 000	1 962 000	775 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,91 %	1,1 %	67,41 %	85,44 %
Debt-to-Equity Ratio	2,04	2,44	0	0
Operating Profit Margin	6,81 %	−10,37 %	8,56 %	15,46 %
Current Ratio	2,78	2,1	1,24	1,36
Quick Ratio	−2,89	−3,14	1,24	1,36
Equity Ratio	0,21	0,19	0,32	0,27
Gross Profit Margin	8,96 %	87,68 %	61,69 %	98,21 %