FRAMOVER BIT FOR BIT AS

6210 VALLDAL

Finances

Share Ownership

Return on Equity

−15 407,69 %

Current Ratio

2,83

Debt-to-Equity Ratio

13,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	70 000	5 488 000	4 829 000	5 492 000
Net Income	−2 003 000	2 570 000	381 000	229 000
Total Assets	281 000	2 707 000	2 794 000	2 515 000
Total Equity	13 000	2 016 000	182 000	−428 000

Income (NOK)	2022	2021	2020	2019
Revenue	70 000	5 488 000	4 829 000	5 492 000
Expenditure	1 037 000	2 366 000	4 213 000	5 116 000
Operating Profit	−967 000	3 121 000	616 000	376 000
Financial Income	0	23 000	5 000	10 000
Financial Costs	1 368 000	47 000	147 000	157 000
Financial Balance	−1 368 000	−24 000	−142 000	−147 000
Earnings Before Tax	−2 335 000	3 098 000	474 000	229 000
Tax	−332 000	527 000	92 000	0
Net Income	−2 003 000	2 570 000	381 000	229 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 000	162 000	1 205 000	1 371 000
Total Current Assets	252 000	2 545 000	1 589 000	1 144 000
Total Assets	281 000	2 707 000	2 794 000	2 515 000
Total Retained Equity	−18 000	1 985 000	−40 000	−650 000
Total Equity	13 000	2 016 000	182 000	−428 000
Total Long-Term Debt	179 000	510 000	1 912 000	2 021 000
Total Current Debt	89 000	180 000	699 000	693 000
Total Equity and Debt	281 000	2 707 000	2 794 000	2 286 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	691 000	4 430 000	5 378 000
Other Income	70 000	4 797 000	400 000	114 000
Revenue	70 000	5 488 000	4 829 000	5 492 000
Cost of Goods Sold	200 000	508 000	1 374 000	1 375 000
Salary Costs	537 000	752 000	1 299 000	1 650 000
Depreciation	16 000	62 000	161 000	184 000
Impairment	0	0	0	0
Expenditure	1 037 000	2 366 000	4 213 000	5 116 000
Operating Profit	−967 000	3 121 000	616 000	376 000
Financial Income	0	23 000	5 000	10 000
Financial Costs	1 368 000	47 000	147 000	157 000
Financial Balance	−1 368 000	−24 000	−142 000	−147 000
Dividends	0	0	0	0
Net Income	−2 003 000	2 570 000	381 000	229 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	101 000	1 075 000	1 181 000
Machinery and Plant Facilities	0	20 000	23 000	27 000
Fixtures	29 000	42 000	107 000	158 000
Total Tangible Assets	29 000	162 000	1 205 000	1 366 000
Total Fiancial Fixed Assets	0	0	0	5 000
Total Fixed Assets	29 000	162 000	1 205 000	1 371 000
Stock	21 000	236 000	306 000	273 000
Total Investments	132 000	500 000	0	0
Cash, Bank	2 000	1 679 000	896 000	348 000
Total Current Assets	252 000	2 545 000	1 589 000	1 144 000
Total Assets	281 000	2 707 000	2 794 000	2 515 000
Total Equity	13 000	2 016 000	182 000	−428 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	179 000	510 000	1 912 000	2 021 000
Creditors	12 000	49 000	229 000	383 000
Unpaid Taxes	7 000	37 000	164 000	66 000
Dividends	0	0	0	0
Other Current Debt	70 000	78 000	213 000	244 000
Total Current Debt	89 000	180 000	699 000	693 000
Total Equity and Debt	281 000	2 707 000	2 794 000	2 286 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15 407,69 %	127,48 %	209,34 %	−53,5 %
Debt-to-Equity Ratio	13,77	0,25	10,51	−4,72
Operating Profit Margin	−1 381,43 %	56,87 %	12,76 %	6,85 %
Current Ratio	2,83	14,14	2,27	1,65
Quick Ratio	3,71	−45,45	4,04	2,72
Equity Ratio	0,05	0,74	0,07	−0,17
Gross Profit Margin	−185,71 %	90,74 %	71,55 %	74,96 %