Framnes 1 Borettslag

1523 MOSS

Finances

Share Ownership

Return on Equity

−4,61 %

Current Ratio

5,17

Debt-to-Equity Ratio

−1,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 650 000	1 649 000	1 647 000	1 653 000
Net Income	209 000	83 000	469 000	349 000
Total Assets	3 616 000	3 634 000	3 903 000	3 975 000
Total Equity	−4 537 000	−4 746 000	−4 829 000	−5 298 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 650 000	1 649 000	1 647 000	1 653 000
Expenditure	1 031 000	1 220 000	741 000	872 000
Operating Profit	409 000	216 000	637 000	552 000
Financial Income	6 000	0	1 000	3 000
Financial Costs	213 000	141 000	175 000	211 000
Financial Balance	−207 000	−141 000	−174 000	−208 000
Earnings Before Tax	412 000	288 000	732 000	573 000
Tax	0	0	0	0
Net Income	209 000	83 000	469 000	349 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 277 000	2 277 000	2 277 000	2 277 000
Total Current Assets	1 339 000	1 358 000	1 626 000	1 698 000
Total Assets	3 616 000	3 634 000	3 903 000	3 975 000
Total Retained Equity	−4 540 000	−4 749 000	−4 832 000	−5 301 000
Total Equity	−4 537 000	−4 746 000	−4 829 000	−5 298 000
Total Long-Term Debt	7 894 000	8 207 000	8 550 000	8 880 000
Total Current Debt	259 000	173 000	182 000	393 000
Total Equity and Debt	3 616 000	3 634 000	3 903 000	3 975 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 650 000	1 649 000	1 647 000	1 653 000
Revenue	1 650 000	1 649 000	1 647 000	1 653 000
Cost of Goods Sold	0	0	0	0
Salary Costs	78 000	79 000	81 000	84 000
Depreciation	0	0	0	2 000
Impairment	0	0	0	0
Expenditure	1 031 000	1 220 000	741 000	872 000
Operating Profit	409 000	216 000	637 000	552 000
Financial Income	6 000	0	1 000	3 000
Financial Costs	213 000	141 000	175 000	211 000
Financial Balance	−207 000	−141 000	−174 000	−208 000
Dividends	0	0	0	0
Net Income	209 000	83 000	469 000	349 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 274 000	2 274 000	2 274 000	2 274 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 274 000	2 274 000	2 274 000	2 274 000
Total Fiancial Fixed Assets	3 000	3 000	3 000	3 000
Total Fixed Assets	2 277 000	2 277 000	2 277 000	2 277 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	951 000	1 019 000	1 300 000	1 376 000
Total Current Assets	1 339 000	1 358 000	1 626 000	1 698 000
Total Assets	3 616 000	3 634 000	3 903 000	3 975 000
Total Equity	−4 537 000	−4 746 000	−4 829 000	−5 298 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 894 000	8 207 000	8 550 000	8 880 000
Creditors	239 000	165 000	165 000	369 000
Unpaid Taxes	5 000	1 000	2 000	6 000
Dividends	0	0	0	0
Other Current Debt	15 000	8 000	15 000	18 000
Total Current Debt	259 000	173 000	182 000	393 000
Total Equity and Debt	3 616 000	3 634 000	3 903 000	3 975 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,61 %	−1,75 %	−9,71 %	−6,59 %
Debt-to-Equity Ratio	−1,74	−1,73	−1,77	−1,68
Operating Profit Margin	24,79 %	13,1 %	38,68 %	33,39 %
Current Ratio	5,17	7,85	8,93	4,32
Quick Ratio	5,17	7,85	8,93	4,32
Equity Ratio	−1,25	−1,31	−1,24	−1,33
Gross Profit Margin	100 %	100 %	100 %	100 %