FRAMNES 9 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

2,13 %

Current Ratio

0,75

Debt-to-Equity Ratio

24,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	1 050 000
Net Income	7 000	11 000	2 000	600 000
Total Assets	10 878 000	10 869 000	10 865 000	10 856 000
Total Equity	329 000	331 000	321 000	321 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	1 050 000
Expenditure	2 000	3 000	27 000	147 000
Operating Profit	−2 000	−3 000	−27 000	903 000
Financial Income	12 000	17 000	29 000	11 000
Financial Costs	0	0	0	146 000
Financial Balance	12 000	17 000	29 000	−135 000
Earnings Before Tax	9 000	14 000	2 000	769 000
Tax	2 000	3 000	1 000	169 000
Net Income	7 000	11 000	2 000	600 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 949 000	8 951 000	8 954 000	8 958 000
Total Current Assets	1 930 000	1 918 000	1 911 000	1 898 000
Total Assets	10 878 000	10 869 000	10 865 000	10 856 000
Total Retained Equity	114 000	116 000	107 000	107 000
Total Equity	329 000	331 000	321 000	321 000
Total Long-Term Debt	7 981 000	7 981 000	7 979 000	7 979 000
Total Current Debt	2 569 000	2 557 000	2 565 000	2 556 000
Total Equity and Debt	10 878 000	10 869 000	10 865 000	10 856 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	1 050 000
Revenue	0	0	0	1 050 000
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	2 000	3 000	27 000	147 000
Operating Profit	−2 000	−3 000	−27 000	903 000
Financial Income	12 000	17 000	29 000	11 000
Financial Costs	0	0	0	146 000
Financial Balance	12 000	17 000	29 000	−135 000
Dividends	0	0	0	0
Net Income	7 000	11 000	2 000	600 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	12 000	15 000	19 000
Total Tangible Assets	10 000	12 000	15 000	19 000
Total Fiancial Fixed Assets	8 939 000	8 939 000	8 939 000	8 939 000
Total Fixed Assets	8 949 000	8 951 000	8 954 000	8 958 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	1 000	1 000
Total Current Assets	1 930 000	1 918 000	1 911 000	1 898 000
Total Assets	10 878 000	10 869 000	10 865 000	10 856 000
Total Equity	329 000	331 000	321 000	321 000
Short-Term Group Debt	2 444 000	2 432 000	2 440 000	2 412 000
Total Long-Term Debt	7 981 000	7 981 000	7 979 000	7 979 000
Creditors	0	0	0	20 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	125 000	125 000	125 000	125 000
Total Current Debt	2 569 000	2 557 000	2 565 000	2 556 000
Total Equity and Debt	10 878 000	10 869 000	10 865 000	10 856 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,13 %	3,32 %	0,62 %	186,92 %
Debt-to-Equity Ratio	24,26	24,11	24,86	24,86
Operating Profit Margin	-	-	-	86 %
Current Ratio	0,75	0,75	0,75	0,74
Quick Ratio	0,75	0,75	0,75	0,74
Equity Ratio	0,03	0,03	0,03	0,03
Gross Profit Margin	-	-	-	100 %