FRAM REINLAG DA

2977 ØYE

Finances

Return on Equity

34,99 %

Current Ratio

4,38

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 013 000	7 155 000	5 317 000	8 260 000
Net Income	2 298 000	1 840 000	177 000	2 408 000
Total Assets	8 273 000	7 005 000	6 293 000	7 683 000
Total Equity	6 568 000	6 108 000	5 504 000	6 450 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 013 000	7 155 000	5 317 000	8 260 000
Expenditure	5 740 000	5 322 000	5 150 000	5 845 000
Operating Profit	2 272 000	1 833 000	168 000	2 416 000
Financial Income	35 000	18 000	19 000	9 000
Financial Costs	8 000	11 000	10 000	17 000
Financial Balance	27 000	7 000	9 000	−8 000
Earnings Before Tax	2 298 000	1 840 000	177 000	2 408 000
Tax	0	0	0	0
Net Income	2 298 000	1 840 000	177 000	2 408 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 507 000	1 192 000	1 340 000	1 519 000
Total Current Assets	6 766 000	5 813 000	4 953 000	6 164 000
Total Assets	8 273 000	7 005 000	6 293 000	7 683 000
Total Retained Equity	6 368 000	5 908 000	5 304 000	6 250 000
Total Equity	6 568 000	6 108 000	5 504 000	6 450 000
Total Long-Term Debt	158 000	148 000	198 000	232 000
Total Current Debt	1 546 000	749 000	592 000	1 001 000
Total Equity and Debt	8 273 000	7 005 000	6 293 000	7 683 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 376 000	5 589 000	3 961 000	6 876 000
Other Income	1 636 000	1 566 000	1 356 000	1 384 000
Revenue	8 013 000	7 155 000	5 317 000	8 260 000
Cost of Goods Sold	−172 000	−17 000	−117 000	355 000
Salary Costs	2 573 000	2 392 000	2 317 000	2 328 000
Depreciation	349 000	340 000	351 000	387 000
Impairment	0	0	0	0
Expenditure	5 740 000	5 322 000	5 150 000	5 845 000
Operating Profit	2 272 000	1 833 000	168 000	2 416 000
Financial Income	35 000	18 000	19 000	9 000
Financial Costs	8 000	11 000	10 000	17 000
Financial Balance	27 000	7 000	9 000	−8 000
Dividends	0	0	0	0
Net Income	2 298 000	1 840 000	177 000	2 408 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	438 000	389 000	442 000	515 000
Machinery and Plant Facilities	133 000	155 000	73 000	96 000
Fixtures	920 000	642 000	819 000	902 000
Total Tangible Assets	1 491 000	1 186 000	1 334 000	1 513 000
Total Fiancial Fixed Assets	16 000	6 000	6 000	6 000
Total Fixed Assets	1 507 000	1 192 000	1 340 000	1 519 000
Stock	2 393 000	2 150 000	2 133 000	2 001 000
Total Investments	0	0	0	0
Cash, Bank	4 315 000	3 610 000	2 739 000	2 661 000
Total Current Assets	6 766 000	5 813 000	4 953 000	6 164 000
Total Assets	8 273 000	7 005 000	6 293 000	7 683 000
Total Equity	6 568 000	6 108 000	5 504 000	6 450 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	158 000	148 000	198 000	232 000
Creditors	1 018 000	69 000	64 000	440 000
Unpaid Taxes	339 000	546 000	431 000	472 000
Dividends	0	0	0	0
Other Current Debt	190 000	134 000	96 000	89 000
Total Current Debt	1 546 000	749 000	592 000	1 001 000
Total Equity and Debt	8 273 000	7 005 000	6 293 000	7 683 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,99 %	30,12 %	3,22 %	37,33 %
Debt-to-Equity Ratio	0,02	0,02	0,04	0,04
Operating Profit Margin	28,35 %	25,62 %	3,16 %	29,25 %
Current Ratio	4,38	7,76	8,37	6,16
Quick Ratio	−7,99	−4,15	−3,21	−6,16
Equity Ratio	0,79	0,87	0,87	0,84
Gross Profit Margin	102,15 %	100,24 %	102,2 %	95,7 %