FRAMNES INVEST AS

1358 JAR

Finances

Return on Equity

7,93 %

Current Ratio

25,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 583 000	0	0	0
Net Income	2 878 000	−3 513 000	6 621 000	5 695 000
Total Assets	37 670 000	38 674 000	54 148 000	49 153 000
Total Equity	36 278 000	37 400 000	50 913 000	45 539 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 583 000	0	0	0
Expenditure	692 000	5 802 000	438 000	177 000
Operating Profit	2 891 000	−5 802 000	−438 000	−177 000
Financial Income	17 000	4 000	7 341 000	6 317 000
Financial Costs	30 000	−319 000	0	306 000
Financial Balance	−13 000	323 000	7 341 000	6 011 000
Earnings Before Tax	2 878 000	−5 480 000	6 903 000	5 834 000
Tax	0	−1 967 000	281 000	138 000
Net Income	2 878 000	−3 513 000	6 621 000	5 695 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 329 000	2 793 000	9 229 000	6 618 000
Total Current Assets	35 341 000	35 881 000	44 919 000	42 535 000
Total Assets	37 670 000	38 674 000	54 148 000	49 153 000
Total Retained Equity	35 410 000	36 532 000	50 045 000	44 671 000
Total Equity	36 278 000	37 400 000	50 913 000	45 539 000
Total Long-Term Debt	0	0	1 967 000	1 706 000
Total Current Debt	1 392 000	1 274 000	1 268 000	1 907 000
Total Equity and Debt	37 670 000	38 674 000	54 148 000	49 153 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 583 000	0	0	0
Revenue	3 583 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	692 000	5 802 000	438 000	177 000
Operating Profit	2 891 000	−5 802 000	−438 000	−177 000
Financial Income	17 000	4 000	7 341 000	6 317 000
Financial Costs	30 000	−319 000	0	306 000
Financial Balance	−13 000	323 000	7 341 000	6 011 000
Dividends	4 000 000	10 000 000	1 247 000	1 856 000
Net Income	2 878 000	−3 513 000	6 621 000	5 695 000

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	2 329 000	2 793 000	9 229 000	6 618 000
Total Fixed Assets	2 329 000	2 793 000	9 229 000	6 618 000
Stock	0	0	0	0
Total Investments	35 119 000	33 851 000	42 917 000	39 793 000
Cash, Bank	221 000	2 030 000	755 000	886 000
Total Current Assets	35 341 000	35 881 000	44 919 000	42 535 000
Total Assets	37 670 000	38 674 000	54 148 000	49 153 000
Total Equity	36 278 000	37 400 000	50 913 000	45 539 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 967 000	1 706 000
Creditors	9 000	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	4 000 000	10 000 000	1 247 000	1 856 000
Other Current Debt	1 383 000	1 273 000	0	0
Total Current Debt	1 392 000	1 274 000	1 268 000	1 907 000
Total Equity and Debt	37 670 000	38 674 000	54 148 000	49 153 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,93 %	−9,39 %	13 %	12,51 %
Debt-to-Equity Ratio	0	0	0,04	0,04
Operating Profit Margin	80,69 %	-	-	-
Current Ratio	25,39	28,16	35,43	22,3
Quick Ratio	25,39	28,16	35,43	22,3
Equity Ratio	0,96	0,97	0,94	0,93
Gross Profit Margin	100 %	-	-	-