FRAM REVISJON AS

2408 ELVERUM

Finances

Share Ownership

Return on Equity

379,84 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 171 000	25 420 000	22 880 000	21 751 000
Net Income	4 615 000	3 816 000	3 349 000	3 129 000
Total Assets	12 296 000	11 387 000	10 005 000	9 269 000
Total Equity	1 215 000	1 099 000	1 083 000	1 033 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 171 000	25 420 000	22 880 000	21 751 000
Expenditure	22 237 000	20 430 000	18 498 000	17 630 000
Operating Profit	5 934 000	4 991 000	4 382 000	4 120 000
Financial Income	59 000	15 000	23 000	57 000
Financial Costs	3 000	3 000	1 000	56 000
Financial Balance	56 000	12 000	22 000	1 000
Earnings Before Tax	5 990 000	5 002 000	4 404 000	4 122 000
Tax	1 376 000	1 186 000	1 054 000	993 000
Net Income	4 615 000	3 816 000	3 349 000	3 129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	775 000	683 000	875 000	1 331 000
Total Current Assets	11 521 000	10 704 000	9 130 000	7 938 000
Total Assets	12 296 000	11 387 000	10 005 000	9 269 000
Total Retained Equity	1 119 000	1 004 000	988 000	938 000
Total Equity	1 215 000	1 099 000	1 083 000	1 033 000
Total Long-Term Debt	0	3 000	10 000	0
Total Current Debt	11 081 000	10 285 000	8 912 000	8 236 000
Total Equity and Debt	12 296 000	11 387 000	10 005 000	9 269 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 171 000	25 420 000	22 880 000	21 751 000
Other Income	0	0	0	0
Revenue	28 171 000	25 420 000	22 880 000	21 751 000
Cost of Goods Sold	21 000	56 000	77 000	32 000
Salary Costs	17 497 000	16 413 000	14 642 000	13 619 000
Depreciation	439 000	493 000	451 000	454 000
Impairment	0	0	0	0
Expenditure	22 237 000	20 430 000	18 498 000	17 630 000
Operating Profit	5 934 000	4 991 000	4 382 000	4 120 000
Financial Income	59 000	15 000	23 000	57 000
Financial Costs	3 000	3 000	1 000	56 000
Financial Balance	56 000	12 000	22 000	1 000
Dividends	4 500 000	3 800 000	3 300 000	3 200 000
Net Income	4 615 000	3 816 000	3 349 000	3 129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	569 000	500 000	648 000	1 037 000
Total Intangible Assets	580 000	500 000	648 000	1 041 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	26 000	31 000
Fixtures	195 000	183 000	201 000	258 000
Total Tangible Assets	195 000	183 000	227 000	289 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	775 000	683 000	875 000	1 331 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 934 000	5 911 000	5 212 000	4 082 000
Total Current Assets	11 521 000	10 704 000	9 130 000	7 938 000
Total Assets	12 296 000	11 387 000	10 005 000	9 269 000
Total Equity	1 215 000	1 099 000	1 083 000	1 033 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	10 000	0
Creditors	304 000	152 000	256 000	159 000
Unpaid Taxes	1 923 000	2 332 000	1 930 000	1 676 000
Dividends	4 500 000	3 800 000	3 300 000	3 200 000
Other Current Debt	2 965 000	2 807 000	2 387 000	2 278 000
Total Current Debt	11 081 000	10 285 000	8 912 000	8 236 000
Total Equity and Debt	12 296 000	11 387 000	10 005 000	9 269 000

Financial indicators	2022	2021	2020	2019
Return on Equity	379,84 %	347,22 %	309,23 %	302,9 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	21,06 %	19,63 %	19,15 %	18,94 %
Current Ratio	1,04	1,04	1,02	0,96
Quick Ratio	1,04	1,04	1,02	0,96
Equity Ratio	0,1	0,1	0,11	0,11
Gross Profit Margin	99,93 %	99,78 %	99,66 %	99,85 %