FRAMNES KRISTNE VIDAREGÅANDE SKULE

5600 NORHEIMSUND

Finances

Share Ownership

Return on Equity

0,61 %

Current Ratio

3,08

Debt-to-Equity Ratio

0,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	57 662 000	57 987 000	53 847 000	56 744 000
Net Income	157 000	1 335 000	2 559 000	2 978 000
Total Assets	52 810 000	60 475 000	57 978 000	60 342 000
Total Equity	25 546 000	25 388 000	24 052 000	21 492 000

Income (NOK)	2022	2021	2020	2019
Revenue	57 662 000	57 987 000	53 847 000	56 744 000
Expenditure	57 014 000	56 202 000	50 720 000	53 133 000
Operating Profit	649 000	1 784 000	3 128 000	3 611 000
Financial Income	210 000	11 000	42 000	149 000
Financial Costs	701 000	460 000	611 000	782 000
Financial Balance	−491 000	−449 000	−569 000	−633 000
Earnings Before Tax	157 000	1 335 000	2 559 000	2 978 000
Tax	0	0	0	0
Net Income	157 000	1 335 000	2 559 000	2 978 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 332 000	32 717 000	30 416 000	30 818 000
Total Current Assets	21 477 000	27 757 000	27 562 000	29 524 000
Total Assets	52 810 000	60 475 000	57 978 000	60 342 000
Total Retained Equity	25 546 000	25 388 000	24 052 000	21 492 000
Total Equity	25 546 000	25 388 000	24 052 000	21 492 000
Total Long-Term Debt	20 300 000	21 700 000	23 100 000	28 300 000
Total Current Debt	6 964 000	13 387 000	10 826 000	10 550 000
Total Equity and Debt	52 810 000	60 475 000	57 978 000	60 342 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	57 662 000	57 987 000	53 847 000	56 744 000
Revenue	57 662 000	57 987 000	53 847 000	56 744 000
Cost of Goods Sold	3 902 000	3 221 000	2 405 000	3 055 000
Salary Costs	37 533 000	37 610 000	34 788 000	35 180 000
Depreciation	3 671 000	3 170 000	3 214 000	3 017 000
Impairment	0	0	0	0
Expenditure	57 014 000	56 202 000	50 720 000	53 133 000
Operating Profit	649 000	1 784 000	3 128 000	3 611 000
Financial Income	210 000	11 000	42 000	149 000
Financial Costs	701 000	460 000	611 000	782 000
Financial Balance	−491 000	−449 000	−569 000	−633 000
Dividends	0	0	0	0
Net Income	157 000	1 335 000	2 559 000	2 978 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 150 000	30 597 000	28 045 000	28 345 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 139 000	2 077 000	2 327 000	2 429 000
Total Tangible Assets	31 289 000	32 674 000	30 372 000	30 774 000
Total Fiancial Fixed Assets	44 000	44 000	44 000	44 000
Total Fixed Assets	31 332 000	32 717 000	30 416 000	30 818 000
Stock	174 000	163 000	131 000	172 000
Total Investments	0	0	0	0
Cash, Bank	15 565 000	20 524 000	15 644 000	16 130 000
Total Current Assets	21 477 000	27 757 000	27 562 000	29 524 000
Total Assets	52 810 000	60 475 000	57 978 000	60 342 000
Total Equity	25 546 000	25 388 000	24 052 000	21 492 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 300 000	21 700 000	23 100 000	28 300 000
Creditors	278 000	6 563 000	825 000	4 897 000
Unpaid Taxes	2 237 000	2 490 000	2 323 000	2 117 000
Dividends	0	0	0	0
Other Current Debt	4 449 000	4 335 000	7 678 000	3 535 000
Total Current Debt	6 964 000	13 387 000	10 826 000	10 550 000
Total Equity and Debt	52 810 000	60 475 000	57 978 000	60 342 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,61 %	5,26 %	10,64 %	13,86 %
Debt-to-Equity Ratio	0,79	0,85	0,96	1,32
Operating Profit Margin	1,13 %	3,08 %	5,81 %	6,36 %
Current Ratio	3,08	2,07	2,55	2,8
Quick Ratio	3,16	2,1	2,58	2,84
Equity Ratio	0,48	0,42	0,41	0,36
Gross Profit Margin	93,23 %	94,45 %	95,53 %	94,62 %