FRAM WEB AS

7037 TRONDHEIM

Finances

Return on Equity

10,26 %

Current Ratio

2,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	34 245 000	40 098 000	33 771 000	19 345 000
Net Income	1 554 000	7 512 000	4 921 000	1 456 000
Total Assets	21 037 000	22 810 000	16 908 000	9 582 000
Total Equity	15 146 000	13 529 000	8 436 000	4 736 000

Income (NOK)	2022	2021	2020	2019
Revenue	34 245 000	40 098 000	33 771 000	19 345 000
Expenditure	32 263 000	30 713 000	27 507 000	17 662 000
Operating Profit	1 982 000	9 386 000	6 264 000	1 682 000
Financial Income	53 000	41 000	62 000	47 000
Financial Costs	29 000	1 000	0	2 000
Financial Balance	24 000	40 000	62 000	45 000
Earnings Before Tax	2 006 000	9 426 000	6 325 000	1 727 000
Tax	451 000	1 914 000	1 404 000	271 000
Net Income	1 554 000	7 512 000	4 921 000	1 456 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 675 000	2 885 000	1 829 000	2 025 000
Total Current Assets	12 363 000	19 925 000	15 078 000	7 557 000
Total Assets	21 037 000	22 810 000	16 908 000	9 582 000
Total Retained Equity	14 730 000	13 176 000	8 164 000	4 492 000
Total Equity	15 146 000	13 529 000	8 436 000	4 736 000
Total Long-Term Debt	14 000	9 000	8 000	9 000
Total Current Debt	5 877 000	9 273 000	8 463 000	4 836 000
Total Equity and Debt	21 037 000	22 810 000	16 908 000	9 582 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 245 000	40 098 000	33 771 000	19 345 000
Other Income	0	0	0	0
Revenue	34 245 000	40 098 000	33 771 000	19 345 000
Cost of Goods Sold	9 723 000	11 407 000	8 829 000	3 957 000
Salary Costs	17 258 000	14 148 000	14 320 000	10 410 000
Depreciation	900 000	588 000	595 000	517 000
Impairment	0	0	0	0
Expenditure	32 263 000	30 713 000	27 507 000	17 662 000
Operating Profit	1 982 000	9 386 000	6 264 000	1 682 000
Financial Income	53 000	41 000	62 000	47 000
Financial Costs	29 000	1 000	0	2 000
Financial Balance	24 000	40 000	62 000	45 000
Dividends	0	2 500 000	1 250 000	1 443 000
Net Income	1 554 000	7 512 000	4 921 000	1 456 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 285 000	2 388 000	1 315 000	1 779 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	144 000
Fixtures	512 000	497 000	514 000	68 000
Total Tangible Assets	512 000	497 000	514 000	213 000
Total Fiancial Fixed Assets	4 878 000	0	0	33 000
Total Fixed Assets	8 675 000	2 885 000	1 829 000	2 025 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 297 000	16 315 000	11 182 000	5 337 000
Total Current Assets	12 363 000	19 925 000	15 078 000	7 557 000
Total Assets	21 037 000	22 810 000	16 908 000	9 582 000
Total Equity	15 146 000	13 529 000	8 436 000	4 736 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	9 000	8 000	9 000
Creditors	1 635 000	2 057 000	2 051 000	829 000
Unpaid Taxes	1 959 000	1 511 000	1 496 000	1 367 000
Dividends	0	2 500 000	1 250 000	1 443 000
Other Current Debt	1 711 000	4 505 000	3 430 000	2 640 000
Total Current Debt	5 877 000	9 273 000	8 463 000	4 836 000
Total Equity and Debt	21 037 000	22 810 000	16 908 000	9 582 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,26 %	55,53 %	58,33 %	30,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,79 %	23,41 %	18,55 %	8,69 %
Current Ratio	2,1	2,15	1,78	1,56
Quick Ratio	2,1	2,15	1,78	1,56
Equity Ratio	0,72	0,59	0,5	0,49
Gross Profit Margin	71,61 %	71,55 %	73,86 %	79,55 %