FRAMNES I BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

5,65 %

Current Ratio

6,06

Debt-to-Equity Ratio

0,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	492 000	489 000	448 000	449 000
Net Income	234 000	210 000	122 000	160 000
Total Assets	5 745 000	5 707 000	5 808 000	5 770 000
Total Equity	4 142 000	3 908 000	3 697 000	3 575 000

Income (NOK)	2022	2021	2020	2019
Revenue	492 000	489 000	448 000	449 000
Expenditure	246 000	270 000	302 000	263 000
Operating Profit	246 000	219 000	146 000	185 000
Financial Income	4 000	4 000	4 000	7 000
Financial Costs	15 000	13 000	28 000	32 000
Financial Balance	−11 000	−9 000	−24 000	−25 000
Earnings Before Tax	234 000	210 000	122 000	161 000
Tax	0	0	0	0
Net Income	234 000	210 000	122 000	160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 533 000	5 533 000	5 533 000	5 533 000
Total Current Assets	212 000	174 000	275 000	237 000
Total Assets	5 745 000	5 707 000	5 808 000	5 770 000
Total Retained Equity	4 141 000	3 907 000	3 697 000	3 574 000
Total Equity	4 142 000	3 908 000	3 697 000	3 575 000
Total Long-Term Debt	1 567 000	1 767 000	1 968 000	2 163 000
Total Current Debt	35 000	32 000	143 000	32 000
Total Equity and Debt	5 745 000	5 707 000	5 808 000	5 770 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	492 000	489 000	448 000	449 000
Revenue	492 000	489 000	448 000	449 000
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	30 000	41 000	47 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	246 000	270 000	302 000	263 000
Operating Profit	246 000	219 000	146 000	185 000
Financial Income	4 000	4 000	4 000	7 000
Financial Costs	15 000	13 000	28 000	32 000
Financial Balance	−11 000	−9 000	−24 000	−25 000
Dividends	0	0	0	0
Net Income	234 000	210 000	122 000	160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 533 000	5 533 000	5 533 000	5 533 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 533 000	5 533 000	5 533 000	5 533 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 533 000	5 533 000	5 533 000	5 533 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	178 000	143 000	246 000	208 000
Total Current Assets	212 000	174 000	275 000	237 000
Total Assets	5 745 000	5 707 000	5 808 000	5 770 000
Total Equity	4 142 000	3 908 000	3 697 000	3 575 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 567 000	1 767 000	1 968 000	2 163 000
Creditors	35 000	32 000	141 000	30 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	1 000	2 000
Total Current Debt	35 000	32 000	143 000	32 000
Total Equity and Debt	5 745 000	5 707 000	5 808 000	5 770 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,65 %	5,37 %	3,3 %	4,48 %
Debt-to-Equity Ratio	0,38	0,45	0,53	0,61
Operating Profit Margin	50 %	44,79 %	32,59 %	41,2 %
Current Ratio	6,06	5,44	1,92	7,41
Quick Ratio	6,06	5,44	1,92	7,41
Equity Ratio	0,72	0,68	0,64	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %