FRAM DISTRIBUSJON AS

9015 TROMSØ

Finances

Share Ownership

Return on Equity

640,21 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	65 358 000	65 926 000	51 563 000	45 078 000
Net Income	6 242 000	5 093 000	2 521 000	1 730 000
Total Assets	16 832 000	15 134 000	11 385 000	8 738 000
Total Equity	975 000	967 000	956 000	941 000

Income (NOK)	2022	2021	2020	2019
Revenue	65 358 000	65 926 000	51 563 000	45 078 000
Expenditure	57 468 000	59 402 000	48 348 000	42 908 000
Operating Profit	7 890 000	6 524 000	3 216 000	2 170 000
Financial Income	116 000	8 000	17 000	45 000
Financial Costs	3 000	3 000	1 000	5 000
Financial Balance	113 000	5 000	16 000	40 000
Earnings Before Tax	8 003 000	6 529 000	3 233 000	2 210 000
Tax	1 761 000	1 436 000	711 000	480 000
Net Income	6 242 000	5 093 000	2 521 000	1 730 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	10 000	13 000	17 000
Total Current Assets	16 824 000	15 124 000	11 372 000	8 721 000
Total Assets	16 832 000	15 134 000	11 385 000	8 738 000
Total Retained Equity	865 000	857 000	846 000	831 000
Total Equity	975 000	967 000	956 000	941 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	15 857 000	14 167 000	10 429 000	7 798 000
Total Equity and Debt	16 832 000	15 134 000	11 385 000	8 738 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	65 358 000	65 896 000	51 563 000	45 078 000
Other Income	0	30 000	0	0
Revenue	65 358 000	65 926 000	51 563 000	45 078 000
Cost of Goods Sold	37 396 000	39 759 000	29 782 000	24 967 000
Salary Costs	15 975 000	15 761 000	14 986 000	14 228 000
Depreciation	0	0	0	10 000
Impairment	0	0	0	0
Expenditure	57 468 000	59 402 000	48 348 000	42 908 000
Operating Profit	7 890 000	6 524 000	3 216 000	2 170 000
Financial Income	116 000	8 000	17 000	45 000
Financial Costs	3 000	3 000	1 000	5 000
Financial Balance	113 000	5 000	16 000	40 000
Dividends	0	0	0	0
Net Income	6 242 000	5 093 000	2 521 000	1 730 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	10 000	13 000	17 000
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	0	0	0
Total Fixed Assets	7 000	10 000	13 000	17 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	16 824 000	15 124 000	11 372 000	8 721 000
Total Assets	16 832 000	15 134 000	11 385 000	8 738 000
Total Equity	975 000	967 000	956 000	941 000
Short-Term Group Debt	8 559 000	6 828 000	3 395 000	2 403 000
Total Long-Term Debt	0	0	0	0
Creditors	2 118 000	2 606 000	2 728 000	2 332 000
Unpaid Taxes	628 000	650 000	532 000	570 000
Dividends	0	0	0	0
Other Current Debt	4 552 000	4 084 000	3 774 000	2 492 000
Total Current Debt	15 857 000	14 167 000	10 429 000	7 798 000
Total Equity and Debt	16 832 000	15 134 000	11 385 000	8 738 000

Financial indicators	2022	2021	2020	2019
Return on Equity	640,21 %	526,68 %	263,7 %	183,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,07 %	9,9 %	6,24 %	4,81 %
Current Ratio	1,06	1,07	1,09	1,12
Quick Ratio	1,06	1,07	1,09	1,12
Equity Ratio	0,06	0,06	0,08	0,11
Gross Profit Margin	42,78 %	39,69 %	42,24 %	44,61 %