FRAMBØRRUD EIENDOM AS

2235 MATRAND

Finances

Share Ownership

Return on Equity

16,99 %

Current Ratio

1,19

Debt-to-Equity Ratio

0,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 130 000	1 092 000	1 075 000	1 084 000
Net Income	419 000	461 000	374 000	326 000
Total Assets	5 260 000	5 479 000	5 780 000	6 304 000
Total Equity	2 466 000	2 047 000	2 285 000	2 312 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 130 000	1 092 000	1 075 000	1 084 000
Expenditure	491 000	425 000	498 000	541 000
Operating Profit	640 000	667 000	577 000	543 000
Financial Income	4 000	3 000	4 000	4 000
Financial Costs	95 000	79 000	102 000	130 000
Financial Balance	−91 000	−76 000	−98 000	−126 000
Earnings Before Tax	549 000	591 000	479 000	418 000
Tax	129 000	130 000	105 000	92 000
Net Income	419 000	461 000	374 000	326 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 791 000	5 075 000	5 381 000	5 697 000
Total Current Assets	469 000	404 000	399 000	607 000
Total Assets	5 260 000	5 479 000	5 780 000	6 304 000
Total Retained Equity	1 766 000	1 347 000	1 585 000	1 612 000
Total Equity	2 466 000	2 047 000	2 285 000	2 312 000
Total Long-Term Debt	2 400 000	2 530 000	2 733 000	3 723 000
Total Current Debt	394 000	902 000	761 000	269 000
Total Equity and Debt	5 260 000	5 479 000	5 780 000	6 304 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 130 000	1 092 000	1 075 000	1 084 000
Revenue	1 130 000	1 092 000	1 075 000	1 084 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	308 000	306 000	316 000	278 000
Impairment	0	0	0	0
Expenditure	491 000	425 000	498 000	541 000
Operating Profit	640 000	667 000	577 000	543 000
Financial Income	4 000	3 000	4 000	4 000
Financial Costs	95 000	79 000	102 000	130 000
Financial Balance	−91 000	−76 000	−98 000	−126 000
Dividends	0	500 000	400 000	0
Net Income	419 000	461 000	374 000	326 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 768 000	5 074 000	5 380 000	5 686 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	0	0	10 000
Total Tangible Assets	4 790 000	5 074 000	5 380 000	5 696 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	4 791 000	5 075 000	5 381 000	5 697 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	435 000	356 000	355 000	579 000
Total Current Assets	469 000	404 000	399 000	607 000
Total Assets	5 260 000	5 479 000	5 780 000	6 304 000
Total Equity	2 466 000	2 047 000	2 285 000	2 312 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 400 000	2 530 000	2 733 000	3 723 000
Creditors	0	0	2 000	0
Unpaid Taxes	252 000	256 000	235 000	173 000
Dividends	0	500 000	400 000	0
Other Current Debt	2 000	502 000	403 000	2 000
Total Current Debt	394 000	902 000	761 000	269 000
Total Equity and Debt	5 260 000	5 479 000	5 780 000	6 304 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,99 %	22,52 %	16,37 %	14,1 %
Debt-to-Equity Ratio	0,97	1,24	1,2	1,61
Operating Profit Margin	56,64 %	61,08 %	53,67 %	50,09 %
Current Ratio	1,19	0,45	0,52	2,26
Quick Ratio	1,19	0,45	0,52	2,26
Equity Ratio	0,47	0,37	0,4	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %