FRAMNES 10 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

−168,29 %

Current Ratio

0,81

Debt-to-Equity Ratio

88,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	175 000	179 000	712 000
Net Income	−138 000	37 000	40 000	285 000
Total Assets	9 825 000	9 842 000	9 864 000	9 687 000
Total Equity	82 000	220 000	225 000	229 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	175 000	179 000	712 000
Expenditure	78 000	80 000	56 000	204 000
Operating Profit	−78 000	94 000	123 000	508 000
Financial Income	0	6 000	10 000	9 000
Financial Costs	59 000	51 000	80 000	151 000
Financial Balance	−59 000	−45 000	−70 000	−142 000
Earnings Before Tax	−138 000	49 000	53 000	366 000
Tax	0	12 000	13 000	81 000
Net Income	−138 000	37 000	40 000	285 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 810 000	7 814 000	7 825 000	7 838 000
Total Current Assets	2 015 000	2 028 000	2 038 000	1 850 000
Total Assets	9 825 000	9 842 000	9 864 000	9 687 000
Total Retained Equity	−135 000	2 000	7 000	11 000
Total Equity	82 000	220 000	225 000	229 000
Total Long-Term Debt	7 245 000	7 245 000	7 245 000	7 245 000
Total Current Debt	2 497 000	2 376 000	2 393 000	2 213 000
Total Equity and Debt	9 825 000	9 842 000	9 864 000	9 687 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	175 000	179 000	712 000
Revenue	0	175 000	179 000	712 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 000	11 000	12 000	13 000
Impairment	0	0	0	0
Expenditure	78 000	80 000	56 000	204 000
Operating Profit	−78 000	94 000	123 000	508 000
Financial Income	0	6 000	10 000	9 000
Financial Costs	59 000	51 000	80 000	151 000
Financial Balance	−59 000	−45 000	−70 000	−142 000
Dividends	0	0	0	0
Net Income	−138 000	37 000	40 000	285 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 536 000	3 536 000	3 536 000	3 536 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	14 000	25 000	37 000
Total Tangible Assets	3 546 000	3 550 000	3 562 000	3 574 000
Total Fiancial Fixed Assets	4 264 000	4 264 000	4 264 000	4 264 000
Total Fixed Assets	7 810 000	7 814 000	7 825 000	7 838 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	13 000	45 000	0
Total Current Assets	2 015 000	2 028 000	2 038 000	1 850 000
Total Assets	9 825 000	9 842 000	9 864 000	9 687 000
Total Equity	82 000	220 000	225 000	229 000
Short-Term Group Debt	2 488 000	2 367 000	2 384 000	2 175 000
Total Long-Term Debt	7 245 000	7 245 000	7 245 000	7 245 000
Creditors	0	0	0	29 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	9 000	9 000	9 000
Total Current Debt	2 497 000	2 376 000	2 393 000	2 213 000
Total Equity and Debt	9 825 000	9 842 000	9 864 000	9 687 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−168,29 %	16,82 %	17,78 %	124,45 %
Debt-to-Equity Ratio	88,35	32,93	32,2	31,64
Operating Profit Margin	-	53,71 %	68,72 %	71,35 %
Current Ratio	0,81	0,85	0,85	0,84
Quick Ratio	0,81	0,85	0,85	0,84
Equity Ratio	0,01	0,02	0,02	0,02
Gross Profit Margin	-	100 %	100 %	100 %