FRAMNES EIENDOM AS

0377 OSLO

Finances

Return on Equity

17,33 %

Current Ratio

5,34

Debt-to-Equity Ratio

8,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 500 000	3 589 000	3 943 000	4 021 000
Net Income	835 000	136 000	3 542 000	673 000
Total Assets	49 433 000	43 961 000	43 863 000	43 556 000
Total Equity	4 817 000	3 982 000	3 846 000	2 930 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 500 000	3 589 000	3 943 000	4 021 000
Expenditure	2 888 000	1 978 000	1 768 000	1 626 000
Operating Profit	1 612 000	1 611 000	2 175 000	2 395 000
Financial Income	230 000	190 000	209 000	232 000
Financial Costs	786 000	1 625 000	−1 310 000	1 757 000
Financial Balance	−556 000	−1 435 000	1 519 000	−1 525 000
Earnings Before Tax	1 056 000	176 000	3 694 000	870 000
Tax	221 000	40 000	153 000	197 000
Net Income	835 000	136 000	3 542 000	673 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 314 000	40 803 000	40 214 000	42 047 000
Total Current Assets	7 118 000	3 158 000	3 650 000	1 510 000
Total Assets	49 433 000	43 961 000	43 863 000	43 556 000
Total Retained Equity	390 000	−445 000	−581 000	−1 497 000
Total Equity	4 817 000	3 982 000	3 846 000	2 930 000
Total Long-Term Debt	43 284 000	37 989 000	38 456 000	39 133 000
Total Current Debt	1 332 000	1 991 000	1 561 000	1 494 000
Total Equity and Debt	49 433 000	43 961 000	43 863 000	43 556 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 500 000	3 589 000	3 943 000	4 021 000
Other Income	0	0	0	0
Revenue	4 500 000	3 589 000	3 943 000	4 021 000
Cost of Goods Sold	306 000	204 000	171 000	124 000
Salary Costs	460 000	174 000	288 000	217 000
Depreciation	105 000	98 000	98 000	114 000
Impairment	0	0	0	0
Expenditure	2 888 000	1 978 000	1 768 000	1 626 000
Operating Profit	1 612 000	1 611 000	2 175 000	2 395 000
Financial Income	230 000	190 000	209 000	232 000
Financial Costs	786 000	1 625 000	−1 310 000	1 757 000
Financial Balance	−556 000	−1 435 000	1 519 000	−1 525 000
Dividends	0	0	0	0
Net Income	835 000	136 000	3 542 000	673 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 452 000	31 026 000	30 818 000	30 719 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 491 000	896 000	1 094 000	1 193 000
Total Tangible Assets	32 943 000	31 922 000	31 912 000	31 912 000
Total Fiancial Fixed Assets	9 371 000	8 881 000	8 301 000	10 135 000
Total Fixed Assets	42 314 000	40 803 000	40 214 000	42 047 000
Stock	69 000	156 000	156 000	0
Total Investments	0	0	0	0
Cash, Bank	2 367 000	956 000	2 122 000	125 000
Total Current Assets	7 118 000	3 158 000	3 650 000	1 510 000
Total Assets	49 433 000	43 961 000	43 863 000	43 556 000
Total Equity	4 817 000	3 982 000	3 846 000	2 930 000
Short-Term Group Debt	0	17 000	1 114 000	1 110 000
Total Long-Term Debt	43 284 000	37 989 000	38 456 000	39 133 000
Creditors	743 000	122 000	63 000	11 000
Unpaid Taxes	37 000	29 000	32 000	9 000
Dividends	0	0	0	0
Other Current Debt	532 000	841 000	352 000	363 000
Total Current Debt	1 332 000	1 991 000	1 561 000	1 494 000
Total Equity and Debt	49 433 000	43 961 000	43 863 000	43 556 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,33 %	3,42 %	92,1 %	22,97 %
Debt-to-Equity Ratio	8,99	9,54	10	13,36
Operating Profit Margin	35,82 %	44,89 %	55,16 %	59,56 %
Current Ratio	5,34	1,59	2,34	1,01
Quick Ratio	5,64	1,72	2,6	1,01
Equity Ratio	0,1	0,09	0,09	0,07
Gross Profit Margin	93,2 %	94,32 %	95,66 %	96,92 %