FRAM HAGEBY AS

3157 BARKÅKER

Finances

Share Ownership

Return on Equity

22,95 %

Current Ratio

0,29

Debt-to-Equity Ratio

27,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 463 000	1 640 000	1 734 000	1 806 000
Net Income	140 000	−3 630 000	−29 000	−56 000
Total Assets	18 536 000	16 396 000	17 622 000	17 713 000
Total Equity	610 000	−2 030 000	1 600 000	1 629 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 463 000	1 640 000	1 734 000	1 806 000
Expenditure	1 281 000	5 707 000	1 197 000	1 270 000
Operating Profit	181 000	−4 066 000	536 000	535 000
Financial Income	11 000	0	10 000	11 000
Financial Costs	13 000	588 000	583 000	618 000
Financial Balance	−2 000	−588 000	−573 000	−607 000
Earnings Before Tax	179 000	−4 654 000	−37 000	−71 000
Tax	39 000	−1 024 000	−8 000	−16 000
Net Income	140 000	−3 630 000	−29 000	−56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 151 000	15 525 000	16 772 000	16 970 000
Total Current Assets	385 000	871 000	850 000	743 000
Total Assets	18 536 000	16 396 000	17 622 000	17 713 000
Total Retained Equity	−1 996 000	−2 136 000	1 494 000	1 523 000
Total Equity	610 000	−2 030 000	1 600 000	1 629 000
Total Long-Term Debt	16 600 000	17 800 000	15 800 000	15 800 000
Total Current Debt	1 326 000	626 000	222 000	285 000
Total Equity and Debt	18 536 000	16 396 000	17 622 000	17 713 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	90 000
Other Income	1 463 000	1 640 000	1 734 000	1 716 000
Revenue	1 463 000	1 640 000	1 734 000	1 806 000
Cost of Goods Sold	0	346 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	72 000	172 000	172 000
Impairment	0	0	0	0
Expenditure	1 281 000	5 707 000	1 197 000	1 270 000
Operating Profit	181 000	−4 066 000	536 000	535 000
Financial Income	11 000	0	10 000	11 000
Financial Costs	13 000	588 000	583 000	618 000
Financial Balance	−2 000	−588 000	−573 000	−607 000
Dividends	0	0	0	0
Net Income	140 000	−3 630 000	−29 000	−56 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 038 000	1 078 000	54 000	45 000
Real Eastate	17 113 000	14 447 000	16 718 000	16 890 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 113 000	14 447 000	16 718 000	16 890 000
Total Fiancial Fixed Assets	0	0	0	36 000
Total Fixed Assets	18 151 000	15 525 000	16 772 000	16 970 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	232 000	617 000	298 000	551 000
Total Current Assets	385 000	871 000	850 000	743 000
Total Assets	18 536 000	16 396 000	17 622 000	17 713 000
Total Equity	610 000	−2 030 000	1 600 000	1 629 000
Short-Term Group Debt	595 000	0	0	0
Total Long-Term Debt	16 600 000	17 800 000	15 800 000	15 800 000
Creditors	694 000	395 000	7 000	7 000
Unpaid Taxes	0	69 000	0	10 000
Dividends	0	0	0	0
Other Current Debt	37 000	163 000	214 000	258 000
Total Current Debt	1 326 000	626 000	222 000	285 000
Total Equity and Debt	18 536 000	16 396 000	17 622 000	17 713 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,95 %	178,82 %	−1,81 %	−3,44 %
Debt-to-Equity Ratio	27,21	−8,77	9,88	9,7
Operating Profit Margin	12,37 %	−247,93 %	30,91 %	29,62 %
Current Ratio	0,29	1,39	3,83	2,61
Quick Ratio	0,29	1,39	3,83	2,61
Equity Ratio	0,03	−0,12	0,09	0,09
Gross Profit Margin	100 %	78,9 %	100 %	100 %