FRAM. AS

4706 VENNESLA

Finances

Share Ownership

Return on Equity

11,67 %

Current Ratio

4,06

Debt-to-Equity Ratio

1,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	197 000	187 000	186 000	182 000
Net Income	83 000	75 000	81 000	61 000
Total Assets	1 960 000	1 844 000	1 748 000	1 651 000
Total Equity	711 000	628 000	553 000	472 000

Income (NOK)	2022	2021	2020	2019
Revenue	197 000	187 000	186 000	182 000
Expenditure	81 000	83 000	73 000	64 000
Operating Profit	116 000	104 000	113 000	118 000
Financial Income	8 000	1 000	1 000	1 000
Financial Costs	18 000	5 000	10 000	40 000
Financial Balance	−10 000	−4 000	−9 000	−39 000
Earnings Before Tax	106 000	100 000	104 000	79 000
Tax	23 000	25 000	23 000	17 000
Net Income	83 000	75 000	81 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 461 000	1 500 000	1 539 000	1 578 000
Total Current Assets	499 000	344 000	209 000	73 000
Total Assets	1 960 000	1 844 000	1 748 000	1 651 000
Total Retained Equity	611 000	528 000	453 000	372 000
Total Equity	711 000	628 000	553 000	472 000
Total Long-Term Debt	1 126 000	1 126 000	1 123 000	1 120 000
Total Current Debt	123 000	91 000	72 000	60 000
Total Equity and Debt	1 960 000	1 844 000	1 748 000	1 651 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	197 000	187 000	186 000	182 000
Revenue	197 000	187 000	186 000	182 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	39 000	39 000	39 000	39 000
Impairment	0	0	0	0
Expenditure	81 000	83 000	73 000	64 000
Operating Profit	116 000	104 000	113 000	118 000
Financial Income	8 000	1 000	1 000	1 000
Financial Costs	18 000	5 000	10 000	40 000
Financial Balance	−10 000	−4 000	−9 000	−39 000
Dividends	0	0	0	0
Net Income	83 000	75 000	81 000	61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 461 000	1 500 000	1 539 000	1 578 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 461 000	1 500 000	1 539 000	1 578 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 461 000	1 500 000	1 539 000	1 578 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	499 000	344 000	209 000	73 000
Total Current Assets	499 000	344 000	209 000	73 000
Total Assets	1 960 000	1 844 000	1 748 000	1 651 000
Total Equity	711 000	628 000	553 000	472 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 126 000	1 126 000	1 123 000	1 120 000
Creditors	5 000	0	0	0
Unpaid Taxes	44 000	43 000	42 000	46 000
Dividends	0	0	0	0
Other Current Debt	50 000	26 000	10 000	0
Total Current Debt	123 000	91 000	72 000	60 000
Total Equity and Debt	1 960 000	1 844 000	1 748 000	1 651 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,67 %	11,94 %	14,65 %	12,92 %
Debt-to-Equity Ratio	1,58	1,79	2,03	2,37
Operating Profit Margin	58,88 %	55,61 %	60,75 %	64,84 %
Current Ratio	4,06	3,78	2,9	1,22
Quick Ratio	4,06	3,78	2,9	1,22
Equity Ratio	0,36	0,34	0,32	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %