FRAM ENERGY AS

4033 STAVANGER

Finances

Share Ownership

Return on Equity

1,84 %

Current Ratio

0,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	92 000	77 000	116 000	101 000
Total Assets	5 141 000	5 112 000	5 151 000	5 136 000
Total Equity	5 001 000	5 001 000	5 001 000	5 000 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	10 000	11 000	1 000	5 000
Operating Profit	−10 000	−11 000	−1 000	−5 000
Financial Income	140 000	123 000	161 000	161 000
Financial Costs	9 000	11 000	9 000	20 000
Financial Balance	131 000	112 000	152 000	141 000
Earnings Before Tax	121 000	101 000	151 000	135 000
Tax	28 000	25 000	35 000	34 000
Net Income	92 000	77 000	116 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 141 000	5 109 000	5 151 000	5 135 000
Total Current Assets	1 000	3 000	0	1 000
Total Assets	5 141 000	5 112 000	5 151 000	5 136 000
Total Retained Equity	1 000	1 000	1 000	0
Total Equity	5 001 000	5 001 000	5 001 000	5 000 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	140 000	111 000	151 000	136 000
Total Equity and Debt	5 141 000	5 112 000	5 151 000	5 136 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	10 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	10 000	11 000	1 000	5 000
Operating Profit	−10 000	−11 000	−1 000	−5 000
Financial Income	140 000	123 000	161 000	161 000
Financial Costs	9 000	11 000	9 000	20 000
Financial Balance	131 000	112 000	152 000	141 000
Dividends	0	0	0	0
Net Income	92 000	77 000	116 000	101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	5 141 000	5 109 000	5 151 000	5 135 000
Total Fixed Assets	5 141 000	5 109 000	5 151 000	5 135 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	3 000	0	1 000
Total Current Assets	1 000	3 000	0	1 000
Total Assets	5 141 000	5 112 000	5 151 000	5 136 000
Total Equity	5 001 000	5 001 000	5 001 000	5 000 000
Short-Term Group Debt	118 000	98 000	148 000	130 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 000	10 000	0	0
Total Current Debt	140 000	111 000	151 000	136 000
Total Equity and Debt	5 141 000	5 112 000	5 151 000	5 136 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,84 %	1,54 %	2,32 %	2,02 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,01	0,03	0	0,01
Quick Ratio	0,01	0,03	0	0,01
Equity Ratio	0,97	0,98	0,97	0,97
Gross Profit Margin	-	-	-	-