FRAMCOM BOLIG AS

5411 STORD

Finances

Return on Equity

89,29 %

Current Ratio

40,59

Debt-to-Equity Ratio

−1,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	1 013 000	1 632 000	1 241 000
Net Income	−2 417 000	−410 000	3 266 000	2 253 000
Total Assets	2 468 000	4 571 000	13 334 000	9 059 000
Total Equity	−2 707 000	−291 000	119 000	103 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	1 013 000	1 632 000	1 241 000
Expenditure	564 000	2 301 000	2 525 000	1 434 000
Operating Profit	−564 000	−1 288 000	−892 000	−193 000
Financial Income	64 000	863 000	4 283 000	2 600 000
Financial Costs	1 230 000	337 000	384 000	230 000
Financial Balance	−1 166 000	526 000	3 899 000	2 370 000
Earnings Before Tax	−1 730 000	−762 000	3 007 000	2 177 000
Tax	687 000	−352 000	−259 000	−76 000
Net Income	−2 417 000	−410 000	3 266 000	2 253 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	885 000	4 055 000	7 663 000	5 057 000
Total Current Assets	1 583 000	516 000	5 671 000	4 002 000
Total Assets	2 468 000	4 571 000	13 334 000	9 059 000
Total Retained Equity	−2 807 000	−391 000	19 000	3 000
Total Equity	−2 707 000	−291 000	119 000	103 000
Total Long-Term Debt	5 136 000	4 712 000	8 451 000	4 000 000
Total Current Debt	39 000	150 000	4 764 000	4 956 000
Total Equity and Debt	2 468 000	4 571 000	13 334 000	9 059 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 013 000	1 632 000	1 241 000
Other Income	0	0	0	0
Revenue	0	1 013 000	1 632 000	1 241 000
Cost of Goods Sold	0	49 000	0	0
Salary Costs	0	1 233 000	1 442 000	865 000
Depreciation	500 000	800 000	800 000	400 000
Impairment	0	0	0	0
Expenditure	564 000	2 301 000	2 525 000	1 434 000
Operating Profit	−564 000	−1 288 000	−892 000	−193 000
Financial Income	64 000	863 000	4 283 000	2 600 000
Financial Costs	1 230 000	337 000	384 000	230 000
Financial Balance	−1 166 000	526 000	3 899 000	2 370 000
Dividends	0	0	3 250 000	2 250 000
Net Income	−2 417 000	−410 000	3 266 000	2 253 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	2 687 000	3 135 000	3 676 000
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	885 000	1 368 000	4 529 000	1 381 000
Total Fixed Assets	885 000	4 055 000	7 663 000	5 057 000
Stock	0	0	3 000	0
Total Investments	0	0	0	0
Cash, Bank	0	512 000	77 000	210 000
Total Current Assets	1 583 000	516 000	5 671 000	4 002 000
Total Assets	2 468 000	4 571 000	13 334 000	9 059 000
Total Equity	−2 707 000	−291 000	119 000	103 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 136 000	4 712 000	8 451 000	4 000 000
Creditors	3 000	9 000	54 000	192 000
Unpaid Taxes	0	0	317 000	433 000
Dividends	0	0	3 250 000	2 250 000
Other Current Debt	0	141 000	167 000	1 057 000
Total Current Debt	39 000	150 000	4 764 000	4 956 000
Total Equity and Debt	2 468 000	4 571 000	13 334 000	9 059 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,29 %	140,89 %	2 744,54 %	2 187,38 %
Debt-to-Equity Ratio	−1,9	−16,19	71,02	38,83
Operating Profit Margin	-	−127,15 %	−54,66 %	−15,55 %
Current Ratio	40,59	3,44	1,19	0,81
Quick Ratio	40,59	3,44	1,19	0,81
Equity Ratio	−1,1	−0,06	0,01	0,01
Gross Profit Margin	-	95,16 %	100 %	100 %