FRAM TRAFIKKSKOLE AS

1413 TÅRNÅSEN

Finances

Share Ownership

Return on Equity

38,92 %

Current Ratio

1,15

Debt-to-Equity Ratio

−0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 844 000	7 473 000	2 830 000	719 000
Net Income	657 000	999 000	477 000	94 000
Total Assets	3 107 000	2 287 000	893 000	749 000
Total Equity	1 688 000	1 600 000	601 000	124 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 844 000	7 473 000	2 830 000	719 000
Expenditure	7 988 000	6 454 000	2 180 000	580 000
Operating Profit	856 000	1 019 000	651 000	139 000
Financial Income	31 000	0	0	0
Financial Costs	44 000	20 000	39 000	19 000
Financial Balance	−13 000	−20 000	−39 000	−19 000
Earnings Before Tax	842 000	999 000	612 000	120 000
Tax	185 000	0	135 000	26 000
Net Income	657 000	999 000	477 000	94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 455 000	1 589 000	776 000	457 000
Total Current Assets	1 652 000	698 000	117 000	292 000
Total Assets	3 107 000	2 287 000	893 000	749 000
Total Retained Equity	1 658 000	1 570 000	571 000	94 000
Total Equity	1 688 000	1 600 000	601 000	124 000
Total Long-Term Debt	−19 000	0	0	0
Total Current Debt	1 438 000	687 000	292 000	625 000
Total Equity and Debt	3 107 000	2 287 000	893 000	749 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 844 000	7 473 000	2 802 000	719 000
Other Income	0	0	28 000	0
Revenue	8 844 000	7 473 000	2 830 000	719 000
Cost of Goods Sold	244 000	0	0	0
Salary Costs	1 766 000	951 000	517 000	250 000
Depreciation	405 000	307 000	149 000	75 000
Impairment	0	0	0	0
Expenditure	7 988 000	6 454 000	2 180 000	580 000
Operating Profit	856 000	1 019 000	651 000	139 000
Financial Income	31 000	0	0	0
Financial Costs	44 000	20 000	39 000	19 000
Financial Balance	−13 000	−20 000	−39 000	−19 000
Dividends	400 000	0	0	0
Net Income	657 000	999 000	477 000	94 000

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	1 083 000	0	0	0
Fixtures	190 000	1 509 000	695 000	457 000
Total Tangible Assets	1 272 000	1 509 000	695 000	457 000
Total Fiancial Fixed Assets	183 000	81 000	81 000	0
Total Fixed Assets	1 455 000	1 589 000	776 000	457 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 528 000	497 000	100 000	292 000
Total Current Assets	1 652 000	698 000	117 000	292 000
Total Assets	3 107 000	2 287 000	893 000	749 000
Total Equity	1 688 000	1 600 000	601 000	124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−19 000	0	0	0
Creditors	230 000	41 000	14 000	15 000
Unpaid Taxes	68 000	80 000	44 000	34 000
Dividends	400 000	0	0	0
Other Current Debt	536 000	521 000	72 000	549 000
Total Current Debt	1 438 000	687 000	292 000	625 000
Total Equity and Debt	3 107 000	2 287 000	893 000	749 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,92 %	62,44 %	79,37 %	75,81 %
Debt-to-Equity Ratio	−0,01	0	0	0
Operating Profit Margin	9,68 %	13,64 %	23 %	19,33 %
Current Ratio	1,15	1,02	0,4	0,47
Quick Ratio	1,15	1,02	0,4	0,47
Equity Ratio	0,54	0,7	0,67	0,17
Gross Profit Margin	97,24 %	100 %	100 %	100 %