FRAMPARKEN EIENDOM AS

3262 LARVIK

Finances

Return on Equity

−54,28 %

Current Ratio

0,55

Debt-to-Equity Ratio

7,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 287 000	1 103 000	955 000	1 027 000
Net Income	−957 000	−1 104 000	−797 000	−126 000
Total Assets	17 688 000	18 870 000	20 685 000	18 499 000
Total Equity	1 763 000	2 720 000	3 824 000	4 621 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 287 000	1 103 000	955 000	1 027 000
Expenditure	1 997 000	1 972 000	1 631 000	1 081 000
Operating Profit	−710 000	−868 000	−677 000	−54 000
Financial Income	22 000	26 000	35 000	32 000
Financial Costs	269 000	262 000	155 000	103 000
Financial Balance	−247 000	−236 000	−120 000	−71 000
Earnings Before Tax	−957 000	−1 104 000	−797 000	−126 000
Tax	0	0	0	0
Net Income	−957 000	−1 104 000	−797 000	−126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 289 000	17 054 000	19 683 000	12 201 000
Total Current Assets	1 399 000	1 816 000	1 002 000	6 298 000
Total Assets	17 688 000	18 870 000	20 685 000	18 499 000
Total Retained Equity	−1 885 000	−927 000	177 000	974 000
Total Equity	1 763 000	2 720 000	3 824 000	4 621 000
Total Long-Term Debt	13 382 000	13 339 000	11 919 000	2 951 000
Total Current Debt	2 543 000	2 811 000	4 942 000	10 927 000
Total Equity and Debt	17 688 000	18 870 000	20 685 000	18 499 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	47 000	21 000	34 000	72 000
Other Income	1 240 000	1 082 000	920 000	955 000
Revenue	1 287 000	1 103 000	955 000	1 027 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	777 000	906 000	512 000	536 000
Impairment	0	0	0	0
Expenditure	1 997 000	1 972 000	1 631 000	1 081 000
Operating Profit	−710 000	−868 000	−677 000	−54 000
Financial Income	22 000	26 000	35 000	32 000
Financial Costs	269 000	262 000	155 000	103 000
Financial Balance	−247 000	−236 000	−120 000	−71 000
Dividends	0	0	0	0
Net Income	−957 000	−1 104 000	−797 000	−126 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 139 000	16 804 000	19 371 000	12 005 000
Machinery and Plant Facilities	25 000	51 000	177 000	49 000
Fixtures	37 000	82 000	134 000	148 000
Total Tangible Assets	16 201 000	16 937 000	19 683 000	12 201 000
Total Fiancial Fixed Assets	88 000	118 000	0	0
Total Fixed Assets	16 289 000	17 054 000	19 683 000	12 201 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	835 000	1 688 000	468 000	5 205 000
Total Current Assets	1 399 000	1 816 000	1 002 000	6 298 000
Total Assets	17 688 000	18 870 000	20 685 000	18 499 000
Total Equity	1 763 000	2 720 000	3 824 000	4 621 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 382 000	13 339 000	11 919 000	2 951 000
Creditors	679 000	336 000	388 000	2 768 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 865 000	2 475 000	4 554 000	8 159 000
Total Current Debt	2 543 000	2 811 000	4 942 000	10 927 000
Total Equity and Debt	17 688 000	18 870 000	20 685 000	18 499 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−54,28 %	−40,59 %	−20,84 %	−2,73 %
Debt-to-Equity Ratio	7,59	4,9	3,12	0,64
Operating Profit Margin	−55,17 %	−78,69 %	−70,89 %	−5,26 %
Current Ratio	0,55	0,65	0,2	0,58
Quick Ratio	0,55	0,65	0,2	0,58
Equity Ratio	0,1	0,14	0,18	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %