FRAMNES 4 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

9,07 %

Current Ratio

0,96

Debt-to-Equity Ratio

4,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	236 000	176 000	331 000	1 338 000
Net Income	105 000	65 000	183 000	870 000
Total Assets	9 157 000	8 997 000	8 975 000	9 121 000
Total Equity	1 158 000	1 160 000	1 152 000	1 295 000

Income (NOK)	2022	2021	2020	2019
Revenue	236 000	176 000	331 000	1 338 000
Expenditure	67 000	68 000	53 000	106 000
Operating Profit	169 000	108 000	278 000	1 232 000
Financial Income	0	5 000	9 000	8 000
Financial Costs	34 000	29 000	52 000	125 000
Financial Balance	−34 000	−24 000	−43 000	−117 000
Earnings Before Tax	135 000	83 000	235 000	1 115 000
Tax	30 000	18 000	52 000	245 000
Net Income	105 000	65 000	183 000	870 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 909 000	6 911 000	6 914 000	7 157 000
Total Current Assets	2 249 000	2 086 000	2 062 000	1 964 000
Total Assets	9 157 000	8 997 000	8 975 000	9 121 000
Total Retained Equity	924 000	926 000	917 000	1 060 000
Total Equity	1 158 000	1 160 000	1 152 000	1 295 000
Total Long-Term Debt	5 654 000	5 655 000	5 652 000	6 010 000
Total Current Debt	2 345 000	2 182 000	2 171 000	1 816 000
Total Equity and Debt	9 157 000	8 997 000	8 975 000	9 121 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	236 000	176 000	331 000	1 338 000
Revenue	236 000	176 000	331 000	1 338 000
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	67 000	68 000	53 000	106 000
Operating Profit	169 000	108 000	278 000	1 232 000
Financial Income	0	5 000	9 000	8 000
Financial Costs	34 000	29 000	52 000	125 000
Financial Balance	−34 000	−24 000	−43 000	−117 000
Dividends	0	0	0	0
Net Income	105 000	65 000	183 000	870 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 095 000	3 095 000	3 095 000	3 335 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	11 000	14 000	17 000
Total Tangible Assets	3 104 000	3 106 000	3 109 000	3 352 000
Total Fiancial Fixed Assets	3 805 000	3 805 000	3 805 000	3 805 000
Total Fixed Assets	6 909 000	6 911 000	6 914 000	7 157 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	54 000	46 000	1 000
Total Current Assets	2 249 000	2 086 000	2 062 000	1 964 000
Total Assets	9 157 000	8 997 000	8 975 000	9 121 000
Total Equity	1 158 000	1 160 000	1 152 000	1 295 000
Short-Term Group Debt	2 216 000	2 052 000	2 041 000	1 542 000
Total Long-Term Debt	5 654 000	5 655 000	5 652 000	6 010 000
Creditors	−2 000	0	0	33 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	139 000	139 000	139 000	5 000
Total Current Debt	2 345 000	2 182 000	2 171 000	1 816 000
Total Equity and Debt	9 157 000	8 997 000	8 975 000	9 121 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,07 %	5,6 %	15,89 %	67,18 %
Debt-to-Equity Ratio	4,88	4,88	4,91	4,64
Operating Profit Margin	71,61 %	61,36 %	83,99 %	92,08 %
Current Ratio	0,96	0,96	0,95	1,08
Quick Ratio	0,96	0,96	0,95	1,08
Equity Ratio	0,13	0,13	0,13	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %