FRAMNESSENTERET BORETTSLAG

3211 SANDEFJORD

Finances

Share Ownership

Return on Equity

3,02 %

Current Ratio

5,36

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 819 000	2 732 000	2 697 000	2 714 000
Net Income	669 000	1 191 000	1 474 000	994 000
Total Assets	26 851 000	26 256 000	26 132 000	26 119 000
Total Equity	22 172 000	21 502 000	20 312 000	18 837 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 819 000	2 732 000	2 697 000	2 714 000
Expenditure	2 178 000	1 539 000	1 199 000	1 692 000
Operating Profit	641 000	1 193 000	1 498 000	1 022 000
Financial Income	29 000	6 000	14 000	29 000
Financial Costs	1 000	9 000	38 000	57 000
Financial Balance	28 000	−3 000	−24 000	−28 000
Earnings Before Tax	669 000	1 191 000	1 474 000	994 000
Tax	0	0	0	0
Net Income	669 000	1 191 000	1 474 000	994 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 399 000	23 427 000	24 677 000	24 737 000
Total Current Assets	3 452 000	2 829 000	1 454 000	1 382 000
Total Assets	26 851 000	26 256 000	26 132 000	26 119 000
Total Retained Equity	22 167 000	21 498 000	20 307 000	18 833 000
Total Equity	22 172 000	21 502 000	20 312 000	18 837 000
Total Long-Term Debt	4 036 000	4 313 000	5 423 000	6 811 000
Total Current Debt	644 000	441 000	397 000	471 000
Total Equity and Debt	26 851 000	26 256 000	26 132 000	26 119 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 819 000	2 732 000	2 697 000	2 714 000
Revenue	2 819 000	2 732 000	2 697 000	2 714 000
Cost of Goods Sold	0	0	0	0
Salary Costs	69 000	69 000	64 000	67 000
Depreciation	28 000	28 000	70 000	0
Impairment	0	0	0	0
Expenditure	2 178 000	1 539 000	1 199 000	1 692 000
Operating Profit	641 000	1 193 000	1 498 000	1 022 000
Financial Income	29 000	6 000	14 000	29 000
Financial Costs	1 000	9 000	38 000	57 000
Financial Balance	28 000	−3 000	−24 000	−28 000
Dividends	0	0	0	0
Net Income	669 000	1 191 000	1 474 000	994 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 329 000	23 329 000	23 329 000	23 329 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	70 000	98 000	126 000	196 000
Total Tangible Assets	23 399 000	23 427 000	23 455 000	23 525 000
Total Fiancial Fixed Assets	0	0	1 222 000	1 212 000
Total Fixed Assets	23 399 000	23 427 000	24 677 000	24 737 000
Stock	0	0	0	0
Total Investments	140 000	0	0	0
Cash, Bank	3 298 000	2 821 000	1 436 000	1 354 000
Total Current Assets	3 452 000	2 829 000	1 454 000	1 382 000
Total Assets	26 851 000	26 256 000	26 132 000	26 119 000
Total Equity	22 172 000	21 502 000	20 312 000	18 837 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 036 000	4 313 000	5 423 000	6 811 000
Creditors	34 000	35 000	49 000	37 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	610 000	406 000	348 000	434 000
Total Current Debt	644 000	441 000	397 000	471 000
Total Equity and Debt	26 851 000	26 256 000	26 132 000	26 119 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,02 %	5,54 %	7,26 %	5,28 %
Debt-to-Equity Ratio	0,18	0,2	0,27	0,36
Operating Profit Margin	22,74 %	43,67 %	55,54 %	37,66 %
Current Ratio	5,36	6,41	3,66	2,93
Quick Ratio	5,36	6,41	3,66	2,93
Equity Ratio	0,83	0,82	0,78	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %