FRAME ARKITEKTUR AS

3023 DRAMMEN

Finances

Share Ownership

Return on Equity

39,71 %

Current Ratio

2,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	10 520 000	11 020 000	2 944 000
Net Income	868 000	986 000	238 000
Total Assets	3 984 000	3 662 000	1 295 000
Total Equity	2 186 000	1 318 000	332 000

Income (NOK)	2022	2021	2020
Revenue	10 520 000	11 020 000	2 944 000
Expenditure	9 385 000	9 796 000	2 631 000
Operating Profit	1 135 000	1 282 000	314 000
Financial Income	3 000	1 000	0
Financial Costs	13 000	19 000	11 000
Financial Balance	−10 000	−18 000	−11 000
Earnings Before Tax	1 125 000	1 264 000	304 000
Tax	258 000	278 000	66 000
Net Income	868 000	986 000	238 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	281 000	247 000	228 000
Total Current Assets	3 703 000	3 416 000	1 067 000
Total Assets	3 984 000	3 662 000	1 295 000
Total Retained Equity	2 091 000	1 224 000	238 000
Total Equity	2 186 000	1 318 000	332 000
Total Long-Term Debt	0	15 000	12 000
Total Current Debt	1 798 000	2 330 000	951 000
Total Equity and Debt	3 984 000	3 662 000	1 295 000

Cash flow (NOK)	2022	2021	2020
Sales Income	10 468 000	9 872 000	2 938 000
Other Income	53 000	1 148 000	6 000
Revenue	10 520 000	11 020 000	2 944 000
Cost of Goods Sold	3 415 000	4 646 000	883 000
Salary Costs	4 391 000	3 964 000	1 178 000
Depreciation	103 000	81 000	20 000
Impairment	0	0	0
Expenditure	9 385 000	9 796 000	2 631 000
Operating Profit	1 135 000	1 282 000	314 000
Financial Income	3 000	1 000	0
Financial Costs	13 000	19 000	11 000
Financial Balance	−10 000	−18 000	−11 000
Dividends	0	0	0
Net Income	868 000	986 000	238 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	68 000	135 000	88 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	212 000	111 000	140 000
Total Tangible Assets	212 000	111 000	140 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	281 000	247 000	228 000
Stock	444 000	58 000	0
Total Investments	0	0	0
Cash, Bank	1 534 000	149 000	88 000
Total Current Assets	3 703 000	3 416 000	1 067 000
Total Assets	3 984 000	3 662 000	1 295 000
Total Equity	2 186 000	1 318 000	332 000
Short-Term Group Debt	0	0	127 000
Total Long-Term Debt	0	15 000	12 000
Creditors	213 000	517 000	129 000
Unpaid Taxes	767 000	561 000	339 000
Dividends	0	0	0
Other Current Debt	547 000	836 000	220 000
Total Current Debt	1 798 000	2 330 000	951 000
Total Equity and Debt	3 984 000	3 662 000	1 295 000

Financial indicators	2022	2021	2020
Return on Equity	39,71 %	74,81 %	71,69 %
Debt-to-Equity Ratio	0	0,01	0,04
Operating Profit Margin	10,79 %	11,63 %	10,67 %
Current Ratio	2,06	1,47	1,12
Quick Ratio	2,73	1,5	1,12
Equity Ratio	0,55	0,36	0,26
Gross Profit Margin	67,54 %	57,84 %	70,01 %