FRAMNÆS INTERIØR AS

3159 MELSOMVIK

Finances

Return on Equity

46,14 %

Current Ratio

2,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 357 000	8 628 000	7 854 000	8 272 000
Net Income	1 519 000	725 000	454 000	331 000
Total Assets	5 889 000	4 253 000	3 851 000	3 566 000
Total Equity	3 292 000	2 378 000	2 137 000	2 046 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 357 000	8 628 000	7 854 000	8 272 000
Expenditure	8 404 000	7 698 000	7 273 000	7 825 000
Operating Profit	1 952 000	929 000	580 000	445 000
Financial Income	1 000	4 000	12 000	6 000
Financial Costs	4 000	5 000	6 000	4 000
Financial Balance	−3 000	−1 000	6 000	2 000
Earnings Before Tax	1 950 000	929 000	586 000	447 000
Tax	431 000	203 000	132 000	116 000
Net Income	1 519 000	725 000	454 000	331 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	237 000	287 000	295 000	337 000
Total Current Assets	5 653 000	3 966 000	3 556 000	3 230 000
Total Assets	5 889 000	4 253 000	3 851 000	3 566 000
Total Retained Equity	3 171 000	2 257 000	2 016 000	1 925 000
Total Equity	3 292 000	2 378 000	2 137 000	2 046 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 598 000	1 875 000	1 715 000	1 521 000
Total Equity and Debt	5 889 000	4 253 000	3 851 000	3 566 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 357 000	8 628 000	7 854 000	8 272 000
Other Income	0	0	0	0
Revenue	10 357 000	8 628 000	7 854 000	8 272 000
Cost of Goods Sold	2 928 000	2 461 000	2 518 000	2 909 000
Salary Costs	4 068 000	3 858 000	3 445 000	3 429 000
Depreciation	50 000	50 000	42 000	32 000
Impairment	0	0	0	0
Expenditure	8 404 000	7 698 000	7 273 000	7 825 000
Operating Profit	1 952 000	929 000	580 000	445 000
Financial Income	1 000	4 000	12 000	6 000
Financial Costs	4 000	5 000	6 000	4 000
Financial Balance	−3 000	−1 000	6 000	2 000
Dividends	605 000	484 000	363 000	242 000
Net Income	1 519 000	725 000	454 000	331 000

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	85 000	135 000	143 000	185 000
Fixtures	0	0	0	0
Total Tangible Assets	85 000	135 000	143 000	185 000
Total Fiancial Fixed Assets	152 000	152 000	152 000	152 000
Total Fixed Assets	237 000	287 000	295 000	337 000
Stock	889 000	706 000	549 000	552 000
Total Investments	0	0	0	0
Cash, Bank	2 970 000	1 460 000	1 705 000	1 358 000
Total Current Assets	5 653 000	3 966 000	3 556 000	3 230 000
Total Assets	5 889 000	4 253 000	3 851 000	3 566 000
Total Equity	3 292 000	2 378 000	2 137 000	2 046 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	611 000	227 000	329 000	331 000
Unpaid Taxes	582 000	605 000	569 000	516 000
Dividends	605 000	484 000	363 000	242 000
Other Current Debt	369 000	355 000	322 000	315 000
Total Current Debt	2 598 000	1 875 000	1 715 000	1 521 000
Total Equity and Debt	5 889 000	4 253 000	3 851 000	3 566 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,14 %	30,49 %	21,24 %	16,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,85 %	10,77 %	7,38 %	5,38 %
Current Ratio	2,18	2,12	2,07	2,12
Quick Ratio	3,31	3,39	3,05	3,33
Equity Ratio	0,56	0,56	0,55	0,57
Gross Profit Margin	71,73 %	71,48 %	67,94 %	64,83 %