company

FRAMTRE AS

3915 PORSGRUNN

Finances

Share Ownership

Return on Equity

−10,31 %

Current Ratio

0,75

Debt-to-Equity Ratio

8,12

Key figures (NOK)	2022	2021	2020
Revenue	10 105 000	5 441 000	1 419 000
Net Income	−233 000	797 000	−22 000
Total Assets	24 382 000	9 729 000	1 641 000
Total Equity	2 259 000	1 347 000	1 252 000

Income (NOK)	2022	2021	2020
Revenue	10 105 000	5 441 000	1 419 000
Expenditure	10 032 000	4 363 000	1 441 000
Operating Profit	73 000	1 078 000	−22 000
Financial Income	0	0	0
Financial Costs	371 000	63 000	0
Financial Balance	−371 000	−63 000	0
Earnings Before Tax	−299 000	1 015 000	−22 000
Tax	−66 000	217 000	0
Net Income	−233 000	797 000	−22 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	21 567 000	8 247 000	631 000
Total Current Assets	2 815 000	1 482 000	1 010 000
Total Assets	24 382 000	9 729 000	1 641 000
Total Retained Equity	−138 000	95 000	0
Total Equity	2 259 000	1 347 000	1 252 000
Total Long-Term Debt	18 354 000	7 094 000	0
Total Current Debt	3 769 000	1 288 000	389 000
Total Equity and Debt	24 382 000	9 729 000	1 641 000

Cash flow (NOK)	2022	2021	2020
Sales Income	10 046 000	4 658 000	1 419 000
Other Income	59 000	782 000	0
Revenue	10 105 000	5 441 000	1 419 000
Cost of Goods Sold	439 000	1 293 000	556 000
Salary Costs	2 712 000	72 000	0
Depreciation	3 287 000	720 000	30 000
Impairment	0	0	0
Expenditure	10 032 000	4 363 000	1 441 000
Operating Profit	73 000	1 078 000	−22 000
Financial Income	0	0	0
Financial Costs	371 000	63 000	0
Financial Balance	−371 000	−63 000	0
Dividends	0	0	0
Net Income	−233 000	797 000	−22 000

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	21 547 000	8 247 000	631 000
Total Tangible Assets	21 547 000	8 247 000	631 000
Total Fiancial Fixed Assets	20 000	0	0
Total Fixed Assets	21 567 000	8 247 000	631 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	109 000	945 000	380 000
Total Current Assets	2 815 000	1 482 000	1 010 000
Total Assets	24 382 000	9 729 000	1 641 000
Total Equity	2 259 000	1 347 000	1 252 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	18 354 000	7 094 000	0
Creditors	913 000	265 000	253 000
Unpaid Taxes	197 000	0	0
Dividends	0	0	0
Other Current Debt	423 000	1 022 000	136 000
Total Current Debt	3 769 000	1 288 000	389 000
Total Equity and Debt	24 382 000	9 729 000	1 641 000

Financial indicators	2022	2021	2020
Return on Equity	−10,31 %	59,17 %	−1,76 %
Debt-to-Equity Ratio	8,12	5,27	0
Operating Profit Margin	0,72 %	19,81 %	−1,55 %
Current Ratio	0,75	1,15	2,6
Quick Ratio	0,75	1,15	2,6
Equity Ratio	0,09	0,14	0,76
Gross Profit Margin	95,66 %	76,24 %	60,82 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English