FRAMNES 14 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

−71,88 %

Current Ratio

1,02

Debt-to-Equity Ratio

125,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	256 000	332 000	441 000	79 000
Net Income	−46 000	82 000	163 000	−381 000
Total Assets	10 808 000	10 727 000	10 790 000	10 320 000
Total Equity	64 000	110 000	28 000	−134 000

Income (NOK)	2022	2021	2020	2019
Revenue	256 000	332 000	441 000	79 000
Expenditure	157 000	133 000	82 000	278 000
Operating Profit	99 000	199 000	359 000	−199 000
Financial Income	0	17 000	28 000	25 000
Financial Costs	145 000	134 000	224 000	207 000
Financial Balance	−145 000	−117 000	−196 000	−182 000
Earnings Before Tax	−46 000	82 000	163 000	−381 000
Tax	0	0	0	0
Net Income	−46 000	82 000	163 000	−381 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 034 000	8 038 000	8 041 000	8 046 000
Total Current Assets	2 773 000	2 689 000	2 749 000	2 273 000
Total Assets	10 808 000	10 727 000	10 790 000	10 320 000
Total Retained Equity	−188 000	−142 000	−223 000	−386 000
Total Equity	64 000	110 000	28 000	−134 000
Total Long-Term Debt	8 022 000	8 022 000	8 022 000	8 022 000
Total Current Debt	2 722 000	2 595 000	2 740 000	2 432 000
Total Equity and Debt	10 808 000	10 727 000	10 790 000	10 320 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	256 000	332 000	441 000	79 000
Revenue	256 000	332 000	441 000	79 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 000	4 000	5 000	6 000
Impairment	0	0	0	0
Expenditure	157 000	133 000	82 000	278 000
Operating Profit	99 000	199 000	359 000	−199 000
Financial Income	0	17 000	28 000	25 000
Financial Costs	145 000	134 000	224 000	207 000
Financial Balance	−145 000	−117 000	−196 000	−182 000
Dividends	0	0	0	0
Net Income	−46 000	82 000	163 000	−381 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 022 000	8 022 000	8 022 000	8 022 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	16 000	20 000	25 000
Total Tangible Assets	8 034 000	8 038 000	8 041 000	8 046 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 034 000	8 038 000	8 041 000	8 046 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	141 000	58 000	138 000	0
Total Current Assets	2 773 000	2 689 000	2 749 000	2 273 000
Total Assets	10 808 000	10 727 000	10 790 000	10 320 000
Total Equity	64 000	110 000	28 000	−134 000
Short-Term Group Debt	2 686 000	2 589 000	2 735 000	2 376 000
Total Long-Term Debt	8 022 000	8 022 000	8 022 000	8 022 000
Creditors	31 000	2 000	0	51 000
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	2 722 000	2 595 000	2 740 000	2 432 000
Total Equity and Debt	10 808 000	10 727 000	10 790 000	10 320 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−71,88 %	74,55 %	582,14 %	284,33 %
Debt-to-Equity Ratio	125,34	72,93	286,5	−59,87
Operating Profit Margin	38,67 %	59,94 %	81,41 %	−251,9 %
Current Ratio	1,02	1,04	1	0,93
Quick Ratio	1,02	1,04	1	0,93
Equity Ratio	0,01	0,01	0	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %