FRAMTECH AS

0376 OSLO

Finances

Share Ownership

Return on Equity

62,62 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 019 000	138 000	0	0
Net Income	67 000	18 000	−10 000	−9 000
Total Assets	329 000	104 000	23 000	33 000
Total Equity	107 000	40 000	22 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 019 000	138 000	0	0
Expenditure	952 000	118 000	10 000	9 000
Operating Profit	67 000	20 000	−10 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	67 000	20 000	−10 000	−9 000
Tax	0	2 000	0	0
Net Income	67 000	18 000	−10 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	0	0	0
Total Current Assets	316 000	104 000	23 000	33 000
Total Assets	329 000	104 000	23 000	33 000
Total Retained Equity	7 000	−60 000	−78 000	−67 000
Total Equity	107 000	40 000	22 000	33 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	221 000	64 000	0	0
Total Equity and Debt	329 000	104 000	23 000	33 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 019 000	138 000	0	0
Other Income	0	0	0	0
Revenue	1 019 000	138 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	939 000	94 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	952 000	118 000	10 000	9 000
Operating Profit	67 000	20 000	−10 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	67 000	18 000	−10 000	−9 000

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	13 000	0	0	0
Total Fixed Assets	13 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	205 000	4 000	23 000	33 000
Total Current Assets	316 000	104 000	23 000	33 000
Total Assets	329 000	104 000	23 000	33 000
Total Equity	107 000	40 000	22 000	33 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	3 000	0	0
Unpaid Taxes	131 000	55 000	0	0
Dividends	0	0	0	0
Other Current Debt	86 000	4 000	0	0
Total Current Debt	221 000	64 000	0	0
Total Equity and Debt	329 000	104 000	23 000	33 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,62 %	45 %	−45,45 %	−27,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,58 %	14,49 %	-	-
Current Ratio	1,43	1,63	-	-
Quick Ratio	1,43	1,63	-	-
Equity Ratio	0,33	0,38	0,96	1
Gross Profit Margin	100 %	100 %	-	-