FRAM 2 BORETTSLAG

8514 NARVIK

Finances

Return on Equity

3,66 %

Current Ratio

22,33

Debt-to-Equity Ratio

1,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	641 000	571 000	596 000	644 000
Net Income	69 000	64 000	57 000	45 000
Total Assets	5 611 000	6 097 000	6 097 000	6 067 000
Total Equity	1 884 000	1 815 000	1 751 000	1 694 000

Income (NOK)	2022	2021	2020	2019
Revenue	641 000	571 000	596 000	644 000
Expenditure	486 000	445 000	471 000	494 000
Operating Profit	156 000	126 000	125 000	151 000
Financial Income	2 000	0	1 000	4 000
Financial Costs	89 000	62 000	69 000	110 000
Financial Balance	−87 000	−62 000	−68 000	−106 000
Earnings Before Tax	69 000	64 000	57 000	45 000
Tax	0	0	0	0
Net Income	69 000	64 000	57 000	45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 342 000	5 401 000	5 403 000	5 439 000
Total Current Assets	268 000	696 000	694 000	628 000
Total Assets	5 611 000	6 097 000	6 097 000	6 067 000
Total Retained Equity	1 884 000	1 815 000	1 751 000	1 694 000
Total Equity	1 884 000	1 815 000	1 751 000	1 694 000
Total Long-Term Debt	3 515 000	4 071 000	4 136 000	4 202 000
Total Current Debt	12 000	11 000	33 000	15 000
Total Equity and Debt	5 611 000	6 097 000	6 097 000	6 067 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	641 000	571 000	596 000	644 000
Revenue	641 000	571 000	596 000	644 000
Cost of Goods Sold	0	0	0	0
Salary Costs	49 000	33 000	31 000	33 000
Depreciation	59 000	56 000	56 000	56 000
Impairment	0	0	0	0
Expenditure	486 000	445 000	471 000	494 000
Operating Profit	156 000	126 000	125 000	151 000
Financial Income	2 000	0	1 000	4 000
Financial Costs	89 000	62 000	69 000	110 000
Financial Balance	−87 000	−62 000	−68 000	−106 000
Dividends	0	0	0	0
Net Income	69 000	64 000	57 000	45 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 132 000	5 191 000	5 216 000	5 272 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 132 000	5 191 000	5 216 000	5 272 000
Total Fiancial Fixed Assets	210 000	210 000	187 000	167 000
Total Fixed Assets	5 342 000	5 401 000	5 403 000	5 439 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	268 000	696 000	694 000	628 000
Total Current Assets	268 000	696 000	694 000	628 000
Total Assets	5 611 000	6 097 000	6 097 000	6 067 000
Total Equity	1 884 000	1 815 000	1 751 000	1 694 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 515 000	4 071 000	4 136 000	4 202 000
Creditors	5 000	4 000	22 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	7 000	12 000	13 000
Total Current Debt	12 000	11 000	33 000	15 000
Total Equity and Debt	5 611 000	6 097 000	6 097 000	6 067 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,66 %	3,53 %	3,26 %	2,66 %
Debt-to-Equity Ratio	1,87	2,24	2,36	2,48
Operating Profit Margin	24,34 %	22,07 %	20,97 %	23,45 %
Current Ratio	22,33	63,27	21,03	41,87
Quick Ratio	22,33	63,27	21,03	41,87
Equity Ratio	0,34	0,3	0,29	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %