FRAMTI PRODUCTION AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

111,61 %

Current Ratio

1,94

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	107 083 000	58 580 000	50 787 000	49 674 000
Net Income	17 593 000	5 490 000	6 416 000	4 726 000
Total Assets	36 217 000	22 495 000	16 070 000	15 852 000
Total Equity	15 763 000	8 170 000	5 880 000	5 464 000

Income (NOK)	2022	2021	2020	2019
Revenue	107 083 000	58 580 000	50 787 000	49 674 000
Expenditure	84 352 000	55 172 000	44 938 000	39 156 000
Operating Profit	22 871 000	7 025 000	8 417 000	10 518 000
Financial Income	277 000	230 000	438 000	448 000
Financial Costs	829 000	287 000	830 000	339 000
Financial Balance	−552 000	−57 000	−392 000	109 000
Earnings Before Tax	22 320 000	6 968 000	8 024 000	10 628 000
Tax	4 727 000	1 477 000	1 608 000	1 101 000
Net Income	17 593 000	5 490 000	6 416 000	4 726 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	922 000	634 000	0	0
Total Current Assets	35 295 000	21 861 000	16 070 000	15 852 000
Total Assets	36 217 000	22 495 000	16 070 000	15 852 000
Total Retained Equity	15 263 000	7 670 000	5 380 000	4 964 000
Total Equity	15 763 000	8 170 000	5 880 000	5 464 000
Total Long-Term Debt	2 283 000	25 000	0	0
Total Current Debt	18 171 000	14 299 000	10 190 000	10 389 000
Total Equity and Debt	36 217 000	22 495 000	16 070 000	15 852 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	104 751 000	58 395 000	50 616 000	49 506 000
Other Income	2 332 000	186 000	171 000	168 000
Revenue	107 083 000	58 580 000	50 787 000	49 674 000
Cost of Goods Sold	76 160 000	50 590 000	42 305 000	36 756 000
Salary Costs	3 501 000	1 696 000	1 395 000	1 370 000
Depreciation	152 000	33 000	0	0
Impairment	0	0	0	0
Expenditure	84 352 000	55 172 000	44 938 000	39 156 000
Operating Profit	22 871 000	7 025 000	8 417 000	10 518 000
Financial Income	277 000	230 000	438 000	448 000
Financial Costs	829 000	287 000	830 000	339 000
Financial Balance	−552 000	−57 000	−392 000	109 000
Dividends	10 000 000	3 200 000	6 000 000	4 700 000
Net Income	17 593 000	5 490 000	6 416 000	4 726 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	338 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	33 000	0	0	0
Fixtures	551 000	634 000	0	0
Total Tangible Assets	584 000	634 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	922 000	634 000	0	0
Stock	6 326 000	6 184 000	2 568 000	0
Total Investments	0	0	0	0
Cash, Bank	1 090 000	4 732 000	368 000	1 551 000
Total Current Assets	35 295 000	21 861 000	16 070 000	15 852 000
Total Assets	36 217 000	22 495 000	16 070 000	15 852 000
Total Equity	15 763 000	8 170 000	5 880 000	5 464 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 283 000	25 000	0	0
Creditors	3 177 000	8 068 000	3 089 000	4 963 000
Unpaid Taxes	521 000	134 000	60 000	288 000
Dividends	10 000 000	3 200 000	6 000 000	4 700 000
Other Current Debt	588 000	1 696 000	141 000	161 000
Total Current Debt	18 171 000	14 299 000	10 190 000	10 389 000
Total Equity and Debt	36 217 000	22 495 000	16 070 000	15 852 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,61 %	67,2 %	109,12 %	86,49 %
Debt-to-Equity Ratio	0,14	0	0	0
Operating Profit Margin	21,36 %	11,99 %	16,57 %	21,17 %
Current Ratio	1,94	1,53	1,58	1,53
Quick Ratio	2,98	2,69	2,11	1,53
Equity Ratio	0,44	0,36	0,37	0,34
Gross Profit Margin	28,88 %	13,64 %	16,7 %	26,01 %