FRAMNES 15 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

60,49 %

Current Ratio

0,87

Debt-to-Equity Ratio

20,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	366 000	179 000	174 000	646 000
Net Income	222 000	75 000	60 000	281 000
Total Assets	9 653 000	9 675 000	9 711 000	9 534 000
Total Equity	367 000	369 000	361 000	361 000

Income (NOK)	2022	2021	2020	2019
Revenue	366 000	179 000	174 000	646 000
Expenditure	44 000	50 000	46 000	167 000
Operating Profit	322 000	130 000	128 000	479 000
Financial Income	0	4 000	7 000	6 000
Financial Costs	38 000	38 000	59 000	125 000
Financial Balance	−38 000	−34 000	−52 000	−119 000
Earnings Before Tax	284 000	96 000	76 000	360 000
Tax	63 000	21 000	17 000	79 000
Net Income	222 000	75 000	60 000	281 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 143 000	8 145 000	8 147 000	8 150 000
Total Current Assets	1 510 000	1 530 000	1 563 000	1 383 000
Total Assets	9 653 000	9 675 000	9 711 000	9 534 000
Total Retained Equity	131 000	133 000	125 000	125 000
Total Equity	367 000	369 000	361 000	361 000
Total Long-Term Debt	7 549 000	7 550 000	7 547 000	7 547 000
Total Current Debt	1 736 000	1 756 000	1 802 000	1 625 000
Total Equity and Debt	9 653 000	9 675 000	9 711 000	9 534 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	366 000	179 000	174 000	646 000
Revenue	366 000	179 000	174 000	646 000
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	44 000	50 000	46 000	167 000
Operating Profit	322 000	130 000	128 000	479 000
Financial Income	0	4 000	7 000	6 000
Financial Costs	38 000	38 000	59 000	125 000
Financial Balance	−38 000	−34 000	−52 000	−119 000
Dividends	0	0	0	0
Net Income	222 000	75 000	60 000	281 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 846 000	2 846 000	2 846 000	2 846 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	10 000	13 000	16 000
Total Tangible Assets	2 855 000	2 857 000	2 859 000	2 863 000
Total Fiancial Fixed Assets	5 288 000	5 288 000	5 288 000	5 288 000
Total Fixed Assets	8 143 000	8 145 000	8 147 000	8 150 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	16 000	43 000	0
Total Current Assets	1 510 000	1 530 000	1 563 000	1 383 000
Total Assets	9 653 000	9 675 000	9 711 000	9 534 000
Total Equity	367 000	369 000	361 000	361 000
Short-Term Group Debt	1 726 000	1 751 000	1 798 000	1 595 000
Total Long-Term Debt	7 549 000	7 550 000	7 547 000	7 547 000
Creditors	6 000	0	0	25 000
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	1 736 000	1 756 000	1 802 000	1 625 000
Total Equity and Debt	9 653 000	9 675 000	9 711 000	9 534 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,49 %	20,33 %	16,62 %	77,84 %
Debt-to-Equity Ratio	20,57	20,46	20,91	20,91
Operating Profit Margin	87,98 %	72,63 %	73,56 %	74,15 %
Current Ratio	0,87	0,87	0,87	0,85
Quick Ratio	0,87	0,87	0,87	0,85
Equity Ratio	0,04	0,04	0,04	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %