FRAMNES 7 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

−188,89 %

Current Ratio

0,92

Debt-to-Equity Ratio

107,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	37 000	168 000	168 000	944 000
Net Income	−136 000	14 000	2 000	265 000
Total Assets	12 868 000	12 900 000	12 729 000	12 504 000
Total Equity	72 000	208 000	209 000	212 000

Income (NOK)	2022	2021	2020	2019
Revenue	37 000	168 000	168 000	944 000
Expenditure	79 000	93 000	78 000	282 000
Operating Profit	−42 000	76 000	90 000	662 000
Financial Income	0	21 000	34 000	31 000
Financial Costs	94 000	77 000	122 000	354 000
Financial Balance	−94 000	−56 000	−88 000	−323 000
Earnings Before Tax	−136 000	19 000	3 000	340 000
Tax	0	5 000	1 000	75 000
Net Income	−136 000	14 000	2 000	265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 251 000	8 256 000	8 266 000	8 279 000
Total Current Assets	4 617 000	4 644 000	4 463 000	4 226 000
Total Assets	12 868 000	12 900 000	12 729 000	12 504 000
Total Retained Equity	−291 000	−155 000	−154 000	−151 000
Total Equity	72 000	208 000	209 000	212 000
Total Long-Term Debt	7 763 000	7 763 000	7 763 000	7 763 000
Total Current Debt	5 034 000	4 930 000	4 756 000	4 530 000
Total Equity and Debt	12 868 000	12 900 000	12 729 000	12 504 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	37 000	168 000	168 000	944 000
Revenue	37 000	168 000	168 000	944 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	5 000	10 000	13 000	15 000
Impairment	0	0	0	0
Expenditure	79 000	93 000	78 000	282 000
Operating Profit	−42 000	76 000	90 000	662 000
Financial Income	0	21 000	34 000	31 000
Financial Costs	94 000	77 000	122 000	354 000
Financial Balance	−94 000	−56 000	−88 000	−323 000
Dividends	0	0	0	0
Net Income	−136 000	14 000	2 000	265 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 227 000	4 227 000	4 227 000	4 227 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	27 000	37 000	50 000
Total Tangible Assets	4 248 000	4 254 000	4 263 000	4 276 000
Total Fiancial Fixed Assets	4 003 000	4 003 000	4 003 000	4 003 000
Total Fixed Assets	8 251 000	8 256 000	8 266 000	8 279 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	28 000	35 000	0
Total Current Assets	4 617 000	4 644 000	4 463 000	4 226 000
Total Assets	12 868 000	12 900 000	12 729 000	12 504 000
Total Equity	72 000	208 000	209 000	212 000
Short-Term Group Debt	5 044 000	4 937 000	4 752 000	4 487 000
Total Long-Term Debt	7 763 000	7 763 000	7 763 000	7 763 000
Creditors	−15 000	−13 000	0	38 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	5 000	5 000	5 000
Total Current Debt	5 034 000	4 930 000	4 756 000	4 530 000
Total Equity and Debt	12 868 000	12 900 000	12 729 000	12 504 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−188,89 %	6,73 %	0,96 %	125 %
Debt-to-Equity Ratio	107,82	37,32	37,14	36,62
Operating Profit Margin	−113,51 %	45,24 %	53,57 %	70,13 %
Current Ratio	0,92	0,94	0,94	0,93
Quick Ratio	0,92	0,94	0,94	0,93
Equity Ratio	0,01	0,02	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %