FRAMNES 6 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

100,96 %

Current Ratio

2,09

Debt-to-Equity Ratio

3,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 994 000	185 000	1 498 000	364 000
Net Income	1 471 000	48 000	950 000	73 000
Total Assets	9 242 000	8 642 000	8 678 000	8 033 000
Total Equity	1 457 000	411 000	402 000	−127 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 994 000	185 000	1 498 000	364 000
Expenditure	166 000	112 000	136 000	142 000
Operating Profit	1 828 000	72 000	1 362 000	222 000
Financial Income	60 000	3 000	5 000	5 000
Financial Costs	3 000	14 000	149 000	133 000
Financial Balance	57 000	−11 000	−144 000	−128 000
Earnings Before Tax	1 885 000	61 000	1 218 000	94 000
Tax	415 000	13 000	268 000	21 000
Net Income	1 471 000	48 000	950 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 149 000	6 372 000	6 375 000	5 984 000
Total Current Assets	5 093 000	2 270 000	2 303 000	2 048 000
Total Assets	9 242 000	8 642 000	8 678 000	8 033 000
Total Retained Equity	1 213 000	166 000	157 000	−371 000
Total Equity	1 457 000	411 000	402 000	−127 000
Total Long-Term Debt	5 344 000	5 049 000	5 047 000	6 495 000
Total Current Debt	2 440 000	3 182 000	3 229 000	1 665 000
Total Equity and Debt	9 242 000	8 642 000	8 678 000	8 033 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 994 000	185 000	1 498 000	364 000
Revenue	1 994 000	185 000	1 498 000	364 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 000	3 000	4 000	5 000
Impairment	0	0	0	0
Expenditure	166 000	112 000	136 000	142 000
Operating Profit	1 828 000	72 000	1 362 000	222 000
Financial Income	60 000	3 000	5 000	5 000
Financial Costs	3 000	14 000	149 000	133 000
Financial Balance	57 000	−11 000	−144 000	−128 000
Dividends	0	0	0	0
Net Income	1 471 000	48 000	950 000	73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	2 221 000	2 221 000	5 966 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	12 000	15 000	18 000
Total Tangible Assets	9 000	2 232 000	2 235 000	5 984 000
Total Fiancial Fixed Assets	4 139 000	4 139 000	4 139 000	0
Total Fixed Assets	4 149 000	6 372 000	6 375 000	5 984 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	68 000	44 000	95 000	0
Total Current Assets	5 093 000	2 270 000	2 303 000	2 048 000
Total Assets	9 242 000	8 642 000	8 678 000	8 033 000
Total Equity	1 457 000	411 000	402 000	−127 000
Short-Term Group Debt	2 297 000	3 038 000	3 070 000	1 587 000
Total Long-Term Debt	5 344 000	5 049 000	5 047 000	6 495 000
Creditors	−4 000	−4 000	10 000	52 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	148 000	149 000	149 000	5 000
Total Current Debt	2 440 000	3 182 000	3 229 000	1 665 000
Total Equity and Debt	9 242 000	8 642 000	8 678 000	8 033 000

Financial indicators	2022	2021	2020	2019
Return on Equity	100,96 %	11,68 %	236,32 %	−57,48 %
Debt-to-Equity Ratio	3,67	12,28	12,55	−51,14
Operating Profit Margin	91,68 %	38,92 %	90,92 %	60,99 %
Current Ratio	2,09	0,71	0,71	1,23
Quick Ratio	2,09	0,71	0,71	1,23
Equity Ratio	0,16	0,05	0,05	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %