FRAMSIA AS

1459 NESODDEN

Finances

Return on Equity

242,01 %

Current Ratio

1,1

Debt-to-Equity Ratio

2,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 925 000	1 856 000	2 025 000	0
Net Income	409 000	491 000	644 000	−4 000
Total Assets	1 409 000	1 420 000	1 059 000	30 000
Total Equity	169 000	80 000	54 000	20 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 925 000	1 856 000	2 025 000	0
Expenditure	1 412 000	1 226 000	1 199 000	4 000
Operating Profit	513 000	629 000	826 000	−4 000
Financial Income	1 000	0	0	0
Financial Costs	13 000	4 000	0	0
Financial Balance	−12 000	−4 000	0	0
Earnings Before Tax	501 000	626 000	825 000	−4 000
Tax	92 000	135 000	182 000	0
Net Income	409 000	491 000	644 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	507 000	586 000	0	0
Total Current Assets	902 000	834 000	1 059 000	30 000
Total Assets	1 409 000	1 420 000	1 059 000	30 000
Total Retained Equity	139 000	55 000	30 000	−4 000
Total Equity	169 000	80 000	54 000	20 000
Total Long-Term Debt	423 000	475 000	0	0
Total Current Debt	817 000	865 000	1 005 000	10 000
Total Equity and Debt	1 409 000	1 420 000	1 059 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 925 000	1 856 000	2 025 000	0
Other Income	0	0	0	0
Revenue	1 925 000	1 856 000	2 025 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	1 212 000	1 129 000	1 115 000	0
Depreciation	125 000	41 000	0	0
Impairment	0	0	0	0
Expenditure	1 412 000	1 226 000	1 199 000	4 000
Operating Profit	513 000	629 000	826 000	−4 000
Financial Income	1 000	0	0	0
Financial Costs	13 000	4 000	0	0
Financial Balance	−12 000	−4 000	0	0
Dividends	320 000	465 000	610 000	0
Net Income	409 000	491 000	644 000	−4 000

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	494 000	573 000	0	0
Total Tangible Assets	494 000	573 000	0	0
Total Fiancial Fixed Assets	13 000	13 000	0	0
Total Fixed Assets	507 000	586 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	493 000	694 000	898 000	30 000
Total Current Assets	902 000	834 000	1 059 000	30 000
Total Assets	1 409 000	1 420 000	1 059 000	30 000
Total Equity	169 000	80 000	54 000	20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	423 000	475 000	0	0
Creditors	12 000	0	0	10 000
Unpaid Taxes	143 000	140 000	89 000	0
Dividends	320 000	465 000	610 000	0
Other Current Debt	232 000	123 000	124 000	0
Total Current Debt	817 000	865 000	1 005 000	10 000
Total Equity and Debt	1 409 000	1 420 000	1 059 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	242,01 %	613,75 %	1 192,59 %	−20 %
Debt-to-Equity Ratio	2,5	5,94	0	0
Operating Profit Margin	26,65 %	33,89 %	40,79 %	-
Current Ratio	1,1	0,96	1,05	3
Quick Ratio	1,1	0,96	1,05	3
Equity Ratio	0,12	0,06	0,05	0,67
Gross Profit Margin	100 %	100 %	100 %	-