FRAMSYN FRITID AS

2950 SKAMMESTEIN

Finances

Share Ownership

Return on Equity

−45,56 %

Current Ratio

7,22

Debt-to-Equity Ratio

8,36

Key figures (NOK)	2022	2021	2020
Revenue	0	0	0
Net Income	−267 000	−258 000	−184 000
Total Assets	6 367 000	6 523 000	6 548 000
Total Equity	586 000	852 000	1 110 000

Income (NOK)	2022	2021	2020
Revenue	0	0	0
Expenditure	13 000	45 000	2 000
Operating Profit	−13 000	−45 000	−2 000
Financial Income	0	0	0
Financial Costs	254 000	213 000	182 000
Financial Balance	−254 000	−213 000	−182 000
Earnings Before Tax	−267 000	−258 000	−184 000
Tax	0	0	0
Net Income	−267 000	−258 000	−184 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	6 367 000	6 523 000	6 548 000
Total Assets	6 367 000	6 523 000	6 548 000
Total Retained Equity	−709 000	−442 000	−184 000
Total Equity	586 000	852 000	1 110 000
Total Long-Term Debt	4 900 000	4 900 000	4 900 000
Total Current Debt	882 000	770 000	538 000
Total Equity and Debt	6 367 000	6 523 000	6 548 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	0	0	0
Revenue	0	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	13 000	45 000	2 000
Operating Profit	−13 000	−45 000	−2 000
Financial Income	0	0	0
Financial Costs	254 000	213 000	182 000
Financial Balance	−254 000	−213 000	−182 000
Dividends	0	0	0
Net Income	−267 000	−258 000	−184 000

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	0	0	0
Total Fixed Assets	0	0	0
Stock	6 342 000	6 490 000	6 490 000
Total Investments	0	0	0
Cash, Bank	25 000	33 000	58 000
Total Current Assets	6 367 000	6 523 000	6 548 000
Total Assets	6 367 000	6 523 000	6 548 000
Total Equity	586 000	852 000	1 110 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	4 900 000	4 900 000	4 900 000
Creditors	44 000	18 000	162 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	837 000	753 000	376 000
Total Current Debt	882 000	770 000	538 000
Total Equity and Debt	6 367 000	6 523 000	6 548 000

Financial indicators	2022	2021	2020
Return on Equity	−45,56 %	−30,28 %	−16,58 %
Debt-to-Equity Ratio	8,36	5,75	4,41
Operating Profit Margin	-	-	-
Current Ratio	7,22	8,47	12,17
Quick Ratio	−1,17	−1,14	−1,1
Equity Ratio	0,09	0,13	0,17
Gross Profit Margin	-	-	-