FRAM ARRANGEMENT AS

0161 OSLO

Finances

Share Ownership

Return on Equity

40,42 %

Current Ratio

1,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 624 000	4 202 000	2 377 000	17 071 000
Net Income	485 000	6 000	23 000	30 000
Total Assets	3 407 000	2 375 000	1 744 000	2 499 000
Total Equity	1 200 000	715 000	709 000	685 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 624 000	4 202 000	2 377 000	17 071 000
Expenditure	12 952 000	4 196 000	2 351 000	17 029 000
Operating Profit	672 000	6 000	26 000	43 000
Financial Income	24 000	5 000	6 000	13 000
Financial Costs	74 000	3 000	2 000	1 000
Financial Balance	−50 000	2 000	4 000	12 000
Earnings Before Tax	622 000	8 000	30 000	55 000
Tax	137 000	2 000	7 000	25 000
Net Income	485 000	6 000	23 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	18 000	0	0
Total Current Assets	3 407 000	2 357 000	1 744 000	2 499 000
Total Assets	3 407 000	2 375 000	1 744 000	2 499 000
Total Retained Equity	1 100 000	615 000	609 000	585 000
Total Equity	1 200 000	715 000	709 000	685 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 207 000	1 660 000	1 035 000	1 813 000
Total Equity and Debt	3 407 000	2 375 000	1 744 000	2 499 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 562 000	4 044 000	2 246 000	17 007 000
Other Income	61 000	157 000	131 000	64 000
Revenue	13 624 000	4 202 000	2 377 000	17 071 000
Cost of Goods Sold	10 860 000	2 899 000	920 000	13 400 000
Salary Costs	1 182 000	516 000	740 000	2 123 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 952 000	4 196 000	2 351 000	17 029 000
Operating Profit	672 000	6 000	26 000	43 000
Financial Income	24 000	5 000	6 000	13 000
Financial Costs	74 000	3 000	2 000	1 000
Financial Balance	−50 000	2 000	4 000	12 000
Dividends	0	0	0	0
Net Income	485 000	6 000	23 000	30 000

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	0	18 000	0	0
Total Fixed Assets	0	18 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 525 000	1 526 000	1 500 000	2 124 000
Total Current Assets	3 407 000	2 357 000	1 744 000	2 499 000
Total Assets	3 407 000	2 375 000	1 744 000	2 499 000
Total Equity	1 200 000	715 000	709 000	685 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	7 000	39 000
Unpaid Taxes	260 000	183 000	73 000	133 000
Dividends	0	0	0	0
Other Current Debt	1 808 000	1 474 000	949 000	1 616 000
Total Current Debt	2 207 000	1 660 000	1 035 000	1 813 000
Total Equity and Debt	3 407 000	2 375 000	1 744 000	2 499 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,42 %	0,84 %	3,24 %	4,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,93 %	0,14 %	1,09 %	0,25 %
Current Ratio	1,54	1,42	1,69	1,38
Quick Ratio	1,54	1,42	1,69	1,38
Equity Ratio	0,35	0,3	0,41	0,27
Gross Profit Margin	20,29 %	31,01 %	61,3 %	21,5 %