FRAM EIGEDOM AS

6980 ASKVOLL

Finances

Return on Equity

14,04 %

Current Ratio

0,17

Debt-to-Equity Ratio

7,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	940 000	900 000	890 000	880 000
Net Income	105 000	230 000	198 000	218 000
Total Assets	9 946 000	8 986 000	6 029 000	5 860 000
Total Equity	748 000	643 000	838 000	640 000

Income (NOK)	2022	2021	2020	2019
Revenue	940 000	900 000	890 000	880 000
Expenditure	508 000	451 000	469 000	426 000
Operating Profit	433 000	450 000	422 000	454 000
Financial Income	4 000	4 000	4 000	0
Financial Costs	303 000	159 000	171 000	175 000
Financial Balance	−299 000	−155 000	−167 000	−175 000
Earnings Before Tax	134 000	295 000	254 000	279 000
Tax	30 000	65 000	56 000	61 000
Net Income	105 000	230 000	198 000	218 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 354 000	8 341 000	5 019 000	4 935 000
Total Current Assets	592 000	645 000	1 010 000	926 000
Total Assets	9 946 000	8 986 000	6 029 000	5 860 000
Total Retained Equity	105 000	−2 000	−269 000	−467 000
Total Equity	748 000	643 000	838 000	640 000
Total Long-Term Debt	5 632 000	6 589 000	3 830 000	4 073 000
Total Current Debt	3 566 000	1 754 000	1 361 000	1 148 000
Total Equity and Debt	9 946 000	8 986 000	6 029 000	5 860 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	940 000	900 000	890 000	880 000
Other Income	0	0	0	0
Revenue	940 000	900 000	890 000	880 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	117 000	117 000	129 000	134 000
Impairment	0	0	0	0
Expenditure	508 000	451 000	469 000	426 000
Operating Profit	433 000	450 000	422 000	454 000
Financial Income	4 000	4 000	4 000	0
Financial Costs	303 000	159 000	171 000	175 000
Financial Balance	−299 000	−155 000	−167 000	−175 000
Dividends	0	0	0	0
Net Income	105 000	230 000	198 000	218 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 496 000	1 589 000	1 682 000	1 788 000
Machinery and Plant Facilities	225 000	225 000	225 000	225 000
Fixtures	67 000	91 000	114 000	138 000
Total Tangible Assets	1 788 000	1 905 000	2 021 000	2 150 000
Total Fiancial Fixed Assets	7 566 000	6 436 000	2 998 000	2 784 000
Total Fixed Assets	9 354 000	8 341 000	5 019 000	4 935 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	111 000	27 000	88 000
Total Current Assets	592 000	645 000	1 010 000	926 000
Total Assets	9 946 000	8 986 000	6 029 000	5 860 000
Total Equity	748 000	643 000	838 000	640 000
Short-Term Group Debt	2 706 000	1 558 000	1 246 000	968 000
Total Long-Term Debt	5 632 000	6 589 000	3 830 000	4 073 000
Creditors	58 000	11 000	0	29 000
Unpaid Taxes	134 000	183 000	108 000	142 000
Dividends	0	0	0	0
Other Current Debt	668 000	1 000	7 000	9 000
Total Current Debt	3 566 000	1 754 000	1 361 000	1 148 000
Total Equity and Debt	9 946 000	8 986 000	6 029 000	5 860 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,04 %	35,77 %	23,63 %	34,06 %
Debt-to-Equity Ratio	7,53	10,25	4,57	6,36
Operating Profit Margin	46,06 %	50 %	47,42 %	51,59 %
Current Ratio	0,17	0,37	0,74	0,81
Quick Ratio	0,17	0,37	0,74	0,81
Equity Ratio	0,08	0,07	0,14	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %