FRAMCOM EIENDOM AS

5411 STORD

Finances

Return on Equity

22,98 %

Current Ratio

0,79

Debt-to-Equity Ratio

8,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	703 000	537 000	675 000	615 000
Net Income	250 000	214 000	−1 774 000	73 000
Total Assets	10 520 000	10 517 000	10 235 000	12 973 000
Total Equity	1 088 000	1 088 000	932 000	1 821 000

Income (NOK)	2022	2021	2020	2019
Revenue	703 000	537 000	675 000	615 000
Expenditure	412 000	383 000	471 000	370 000
Operating Profit	291 000	155 000	204 000	245 000
Financial Income	369 000	341 000	399 000	324 000
Financial Costs	339 000	221 000	2 312 000	476 000
Financial Balance	30 000	120 000	−1 913 000	−152 000
Earnings Before Tax	321 000	275 000	−1 709 000	93 000
Tax	71 000	60 000	65 000	21 000
Net Income	250 000	214 000	−1 774 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 256 000	10 088 000	8 497 000	12 172 000
Total Current Assets	263 000	429 000	1 739 000	801 000
Total Assets	10 520 000	10 517 000	10 235 000	12 973 000
Total Retained Equity	157 000	157 000	0	1 769 000
Total Equity	1 088 000	1 088 000	932 000	1 821 000
Total Long-Term Debt	9 097 000	9 141 000	9 000 000	10 719 000
Total Current Debt	335 000	288 000	304 000	433 000
Total Equity and Debt	10 520 000	10 517 000	10 235 000	12 973 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	703 000	537 000	675 000	615 000
Revenue	703 000	537 000	675 000	615 000
Cost of Goods Sold	307 000	308 000	406 000	314 000
Salary Costs	0	0	1 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	412 000	383 000	471 000	370 000
Operating Profit	291 000	155 000	204 000	245 000
Financial Income	369 000	341 000	399 000	324 000
Financial Costs	339 000	221 000	2 312 000	476 000
Financial Balance	30 000	120 000	−1 913 000	−152 000
Dividends	0	0	0	0
Net Income	250 000	214 000	−1 774 000	73 000

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	10 256 000	10 088 000	8 497 000	12 172 000
Total Fixed Assets	10 256 000	10 088 000	8 497 000	12 172 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	245 000	405 000	254 000	778 000
Total Current Assets	263 000	429 000	1 739 000	801 000
Total Assets	10 520 000	10 517 000	10 235 000	12 973 000
Total Equity	1 088 000	1 088 000	932 000	1 821 000
Short-Term Group Debt	321 000	275 000	295 000	358 000
Total Long-Term Debt	9 097 000	9 141 000	9 000 000	10 719 000
Creditors	−2 000	1 000	3 000	12 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	13 000	6 000	42 000
Total Current Debt	335 000	288 000	304 000	433 000
Total Equity and Debt	10 520 000	10 517 000	10 235 000	12 973 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,98 %	19,67 %	−190,34 %	4,01 %
Debt-to-Equity Ratio	8,36	8,4	9,66	5,89
Operating Profit Margin	41,39 %	28,86 %	30,22 %	39,84 %
Current Ratio	0,79	1,49	5,72	1,85
Quick Ratio	0,79	1,49	5,72	1,85
Equity Ratio	0,1	0,1	0,09	0,14
Gross Profit Margin	56,33 %	42,64 %	39,85 %	48,94 %