FRAMFJORD AS

5960 DALSØYRA

Finances

Share Ownership

Return on Equity

25,85 %

Current Ratio

0,02

Debt-to-Equity Ratio

1,75

Key figures (NOK)	2022	2021	2020
Revenue	0	0	150 000
Net Income	1 590 000	1 625 000	1 161 000
Total Assets	18 804 000	20 946 000	23 541 000
Total Equity	6 151 000	4 561 000	2 935 000

Income (NOK)	2022	2021	2020
Revenue	0	0	150 000
Expenditure	38 000	44 000	714 000
Operating Profit	−38 000	−44 000	−564 000
Financial Income	2 465 000	2 591 000	2 589 000
Financial Costs	388 000	463 000	537 000
Financial Balance	2 077 000	2 128 000	2 052 000
Earnings Before Tax	2 039 000	2 084 000	1 488 000
Tax	449 000	458 000	327 000
Net Income	1 590 000	1 625 000	1 161 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	18 758 000	19 727 000	20 442 000
Total Current Assets	46 000	1 219 000	3 099 000
Total Assets	18 804 000	20 946 000	23 541 000
Total Retained Equity	5 602 000	4 011 000	2 386 000
Total Equity	6 151 000	4 561 000	2 935 000
Total Long-Term Debt	10 773 000	12 584 000	14 178 000
Total Current Debt	1 880 000	3 801 000	6 427 000
Total Equity and Debt	18 804 000	20 946 000	23 541 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	150 000
Other Income	0	0	0
Revenue	0	0	150 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	38 000	44 000	714 000
Operating Profit	−38 000	−44 000	−564 000
Financial Income	2 465 000	2 591 000	2 589 000
Financial Costs	388 000	463 000	537 000
Financial Balance	2 077 000	2 128 000	2 052 000
Dividends	0	0	0
Net Income	1 590 000	1 625 000	1 161 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	18 758 000	19 727 000	20 442 000
Total Fixed Assets	18 758 000	19 727 000	20 442 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	46 000	793 000	2 156 000
Total Current Assets	46 000	1 219 000	3 099 000
Total Assets	18 804 000	20 946 000	23 541 000
Total Equity	6 151 000	4 561 000	2 935 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	10 773 000	12 584 000	14 178 000
Creditors	1 569 000	666 000	3 267 000
Unpaid Taxes	0	0	203 000
Dividends	0	0	0
Other Current Debt	0	2 954 000	2 957 000
Total Current Debt	1 880 000	3 801 000	6 427 000
Total Equity and Debt	18 804 000	20 946 000	23 541 000

Financial indicators	2022	2021	2020
Return on Equity	25,85 %	35,63 %	39,56 %
Debt-to-Equity Ratio	1,75	2,76	4,83
Operating Profit Margin	-	-	−376 %
Current Ratio	0,02	0,32	0,48
Quick Ratio	0,02	0,32	0,48
Equity Ratio	0,33	0,22	0,12
Gross Profit Margin	-	-	100 %