RETT FRAM AS

2409 ELVERUM

Finances

Share Ownership

Return on Equity

50,77 %

Current Ratio

3,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 111 000	2 549 000	1 084 000	3 992 000
Net Income	4 471 000	33 000	−952 000	540 000
Total Assets	9 011 000	13 745 000	15 037 000	22 507 000
Total Equity	8 807 000	4 450 000	5 368 000	6 320 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 111 000	2 549 000	1 084 000	3 992 000
Expenditure	1 702 000	2 094 000	1 480 000	4 107 000
Operating Profit	−590 000	455 000	−395 000	−117 000
Financial Income	4 667 000	2 000	660 000	1 317 000
Financial Costs	−309 000	424 000	968 000	745 000
Financial Balance	4 976 000	−422 000	−308 000	572 000
Earnings Before Tax	4 387 000	33 000	−704 000	456 000
Tax	−85 000	0	249 000	−85 000
Net Income	4 471 000	33 000	−952 000	540 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 284 000	12 980 000	14 373 000	15 821 000
Total Current Assets	726 000	766 000	664 000	6 686 000
Total Assets	9 011 000	13 745 000	15 037 000	22 507 000
Total Retained Equity	7 607 000	3 250 000	4 168 000	5 120 000
Total Equity	8 807 000	4 450 000	5 368 000	6 320 000
Total Long-Term Debt	0	7 927 000	7 186 000	12 992 000
Total Current Debt	204 000	1 368 000	2 483 000	3 195 000
Total Equity and Debt	9 011 000	13 745 000	15 037 000	22 507 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	1 000	1 407 000
Other Income	1 111 000	2 549 000	1 083 000	2 584 000
Revenue	1 111 000	2 549 000	1 084 000	3 992 000
Cost of Goods Sold	0	0	1 000	197 000
Salary Costs	799 000	594 000	0	1 231 000
Depreciation	161 000	313 000	292 000	450 000
Impairment	0	0	0	0
Expenditure	1 702 000	2 094 000	1 480 000	4 107 000
Operating Profit	−590 000	455 000	−395 000	−117 000
Financial Income	4 667 000	2 000	660 000	1 317 000
Financial Costs	−309 000	424 000	968 000	745 000
Financial Balance	4 976 000	−422 000	−308 000	572 000
Dividends	750 000	950 000	0	0
Net Income	4 471 000	33 000	−952 000	540 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	249 000
Real Eastate	8 235 000	9 253 000	10 599 000	10 838 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	49 000	97 000	144 000	272 000
Total Tangible Assets	8 284 000	9 350 000	10 743 000	11 110 000
Total Fiancial Fixed Assets	0	3 630 000	3 630 000	4 462 000
Total Fixed Assets	8 284 000	12 980 000	14 373 000	15 821 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	522 000	376 000	0	2 000
Total Current Assets	726 000	766 000	664 000	6 686 000
Total Assets	9 011 000	13 745 000	15 037 000	22 507 000
Total Equity	8 807 000	4 450 000	5 368 000	6 320 000
Short-Term Group Debt	0	1 095 000	1 143 000	1 220 000
Total Long-Term Debt	0	7 927 000	7 186 000	12 992 000
Creditors	76 000	101 000	342 000	159 000
Unpaid Taxes	49 000	126 000	26 000	371 000
Dividends	750 000	950 000	0	0
Other Current Debt	79 000	45 000	194 000	1 136 000
Total Current Debt	204 000	1 368 000	2 483 000	3 195 000
Total Equity and Debt	9 011 000	13 745 000	15 037 000	22 507 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,77 %	0,74 %	−17,73 %	8,54 %
Debt-to-Equity Ratio	0	1,78	1,34	2,06
Operating Profit Margin	−53,11 %	17,85 %	−36,44 %	−2,93 %
Current Ratio	3,56	0,56	0,27	2,09
Quick Ratio	3,56	0,56	0,27	2,09
Equity Ratio	0,98	0,32	0,36	0,28
Gross Profit Margin	100 %	100 %	99,91 %	95,07 %