FRAMFERD AS

8006 BODØ

Finances

Return on Equity

63 %

Current Ratio

0,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 059 000	855 000	171 000
Net Income	172 000	142 000	−71 000
Total Assets	673 000	542 000	73 000
Total Equity	273 000	101 000	−41 000

Income (NOK)	2022	2021	2020
Revenue	1 059 000	855 000	171 000
Expenditure	839 000	693 000	243 000
Operating Profit	220 000	162 000	−71 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	220 000	162 000	−71 000
Tax	48 000	20 000	0
Net Income	172 000	142 000	−71 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	326 000	220 000	0
Total Current Assets	347 000	323 000	73 000
Total Assets	673 000	542 000	73 000
Total Retained Equity	243 000	71 000	−71 000
Total Equity	273 000	101 000	−41 000
Total Long-Term Debt	0	0	0
Total Current Debt	401 000	442 000	115 000
Total Equity and Debt	673 000	542 000	73 000

Cash flow (NOK)	2022	2021	2020
Sales Income	778 000	773 000	152 000
Other Income	281 000	82 000	19 000
Revenue	1 059 000	855 000	171 000
Cost of Goods Sold	28 000	0	0
Salary Costs	592 000	469 000	141 000
Depreciation	10 000	7 000	0
Impairment	0	0	0
Expenditure	839 000	693 000	243 000
Operating Profit	220 000	162 000	−71 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	172 000	142 000	−71 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	4 000	5 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	8 000	14 000	0
Fixtures	27 000	0	0
Total Tangible Assets	35 000	14 000	0
Total Fiancial Fixed Assets	288 000	200 000	0
Total Fixed Assets	326 000	220 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	347 000	273 000	20 000
Total Current Assets	347 000	323 000	73 000
Total Assets	673 000	542 000	73 000
Total Equity	273 000	101 000	−41 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	11 000	2 000	20 000
Unpaid Taxes	129 000	139 000	5 000
Dividends	0	0	0
Other Current Debt	212 000	280 000	90 000
Total Current Debt	401 000	442 000	115 000
Total Equity and Debt	673 000	542 000	73 000

Financial indicators	2022	2021	2020
Return on Equity	63 %	140,59 %	173,17 %
Debt-to-Equity Ratio	0	0	−0
Operating Profit Margin	20,77 %	18,95 %	−41,52 %
Current Ratio	0,87	0,73	0,63
Quick Ratio	0,87	0,73	0,63
Equity Ratio	0,41	0,19	−0,56
Gross Profit Margin	97,36 %	100 %	100 %