FRAMNES 3 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

5,15 %

Current Ratio

0,68

Debt-to-Equity Ratio

11,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	2 487 000	1 382 000
Net Income	37 000	4 000	1 826 000	824 000
Total Assets	12 274 000	12 235 000	13 794 000	12 344 000
Total Equity	718 000	724 000	721 000	3 975 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	2 487 000	1 382 000
Expenditure	2 000	27 000	109 000	208 000
Operating Profit	−2 000	−26 000	2 377 000	1 173 000
Financial Income	50 000	31 000	16 000	16 000
Financial Costs	0	0	51 000	133 000
Financial Balance	50 000	31 000	−35 000	−117 000
Earnings Before Tax	47 000	5 000	2 342 000	1 056 000
Tax	10 000	1 000	515 000	232 000
Net Income	37 000	4 000	1 826 000	824 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 055 000	10 057 000	10 060 000	10 422 000
Total Current Assets	2 219 000	2 177 000	3 734 000	1 922 000
Total Assets	12 274 000	12 235 000	13 794 000	12 344 000
Total Retained Equity	483 000	490 000	486 000	3 741 000
Total Equity	718 000	724 000	721 000	3 975 000
Total Long-Term Debt	8 278 000	8 278 000	8 277 000	6 010 000
Total Current Debt	3 278 000	3 233 000	4 796 000	2 359 000
Total Equity and Debt	12 274 000	12 235 000	13 794 000	12 344 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	2 487 000	1 382 000
Revenue	0	0	2 487 000	1 382 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 000	3 000	3 000	4 000
Impairment	0	0	0	0
Expenditure	2 000	27 000	109 000	208 000
Operating Profit	−2 000	−26 000	2 377 000	1 173 000
Financial Income	50 000	31 000	16 000	16 000
Financial Costs	0	0	51 000	133 000
Financial Balance	50 000	31 000	−35 000	−117 000
Dividends	0	0	0	0
Net Income	37 000	4 000	1 826 000	824 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	5 929 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	11 000	14 000	17 000
Total Tangible Assets	9 000	11 000	14 000	5 946 000
Total Fiancial Fixed Assets	10 046 000	10 046 000	10 046 000	4 476 000
Total Fixed Assets	10 055 000	10 057 000	10 060 000	10 422 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	8 000	1 581 000	0
Total Current Assets	2 219 000	2 177 000	3 734 000	1 922 000
Total Assets	12 274 000	12 235 000	13 794 000	12 344 000
Total Equity	718 000	724 000	721 000	3 975 000
Short-Term Group Debt	3 133 000	3 097 000	4 661 000	2 198 000
Total Long-Term Debt	8 278 000	8 278 000	8 277 000	6 010 000
Creditors	0	0	0	33 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	135 000	135 000	135 000	5 000
Total Current Debt	3 278 000	3 233 000	4 796 000	2 359 000
Total Equity and Debt	12 274 000	12 235 000	13 794 000	12 344 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,15 %	0,55 %	253,26 %	20,73 %
Debt-to-Equity Ratio	11,53	11,43	11,48	1,51
Operating Profit Margin	-	-	95,58 %	84,88 %
Current Ratio	0,68	0,67	0,78	0,81
Quick Ratio	0,68	0,67	0,78	0,81
Equity Ratio	0,06	0,06	0,05	0,32
Gross Profit Margin	-	-	100 %	100 %