FRAMMARSVIK CONSULTING AS

8626 MO I RANA

Finances

Return on Equity

−24,93 %

Current Ratio

2,43

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	99 000	0
Net Income	−524 000	889 000	221 000	−443 000
Total Assets	2 847 000	3 554 000	2 819 000	2 703 000
Total Equity	2 102 000	2 626 000	1 738 000	1 550 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	99 000	0
Expenditure	−230 000	34 000	88 000	74 000
Operating Profit	230 000	−34 000	11 000	−74 000
Financial Income	27 000	954 000	229 000	110 000
Financial Costs	735 000	31 000	38 000	478 000
Financial Balance	−708 000	923 000	191 000	−368 000
Earnings Before Tax	−478 000	889 000	202 000	−443 000
Tax	46 000	0	−19 000	0
Net Income	−524 000	889 000	221 000	−443 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 265 000	2 319 000	2 323 000	2 128 000
Total Current Assets	582 000	1 236 000	497 000	575 000
Total Assets	2 847 000	3 554 000	2 819 000	2 703 000
Total Retained Equity	1 202 000	1 726 000	838 000	650 000
Total Equity	2 102 000	2 626 000	1 738 000	1 550 000
Total Long-Term Debt	505 000	225 000	225 000	225 000
Total Current Debt	240 000	703 000	857 000	928 000
Total Equity and Debt	2 847 000	3 554 000	2 819 000	2 703 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	99 000	0
Revenue	0	0	99 000	0
Cost of Goods Sold	0	0	33 000	0
Salary Costs	−264 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−230 000	34 000	88 000	74 000
Operating Profit	230 000	−34 000	11 000	−74 000
Financial Income	27 000	954 000	229 000	110 000
Financial Costs	735 000	31 000	38 000	478 000
Financial Balance	−708 000	923 000	191 000	−368 000
Dividends	0	0	0	0
Net Income	−524 000	889 000	221 000	−443 000

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	2 265 000	2 319 000	2 323 000	2 128 000
Total Fixed Assets	2 265 000	2 319 000	2 323 000	2 128 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	398 000	452 000	329 000	145 000
Total Current Assets	582 000	1 236 000	497 000	575 000
Total Assets	2 847 000	3 554 000	2 819 000	2 703 000
Total Equity	2 102 000	2 626 000	1 738 000	1 550 000
Short-Term Group Debt	209 000	364 000	502 000	598 000
Total Long-Term Debt	505 000	225 000	225 000	225 000
Creditors	2 000	2 000	3 000	1 000
Unpaid Taxes	13 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	337 000	337 000	329 000
Total Current Debt	240 000	703 000	857 000	928 000
Total Equity and Debt	2 847 000	3 554 000	2 819 000	2 703 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−24,93 %	33,85 %	12,72 %	−28,58 %
Debt-to-Equity Ratio	0,24	0,09	0,13	0,15
Operating Profit Margin	-	-	11,11 %	-
Current Ratio	2,43	1,76	0,58	0,62
Quick Ratio	2,43	1,76	0,58	0,62
Equity Ratio	0,74	0,74	0,62	0,57
Gross Profit Margin	-	-	66,67 %	-