FRAMNES 13 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

6,23 %

Current Ratio

0,87

Debt-to-Equity Ratio

27,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	179 000	216 000	162 000	684 000
Net Income	19 000	79 000	11 000	200 000
Total Assets	10 900 000	10 875 000	10 901 000	10 744 000
Total Equity	305 000	297 000	297 000	297 000

Income (NOK)	2022	2021	2020	2019
Revenue	179 000	216 000	162 000	684 000
Expenditure	88 000	63 000	66 000	276 000
Operating Profit	91 000	153 000	96 000	407 000
Financial Income	0	7 000	11 000	11 000
Financial Costs	67 000	58 000	94 000	161 000
Financial Balance	−67 000	−51 000	−83 000	−150 000
Earnings Before Tax	24 000	102 000	14 000	257 000
Tax	5 000	22 000	3 000	57 000
Net Income	19 000	79 000	11 000	200 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 916 000	8 918 000	8 921 000	8 925 000
Total Current Assets	1 984 000	1 957 000	1 980 000	1 818 000
Total Assets	10 900 000	10 875 000	10 901 000	10 744 000
Total Retained Equity	80 000	72 000	72 000	72 000
Total Equity	305 000	297 000	297 000	297 000
Total Long-Term Debt	8 326 000	8 324 000	8 324 000	8 324 000
Total Current Debt	2 269 000	2 255 000	2 281 000	2 123 000
Total Equity and Debt	10 900 000	10 875 000	10 901 000	10 744 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	179 000	216 000	162 000	684 000
Revenue	179 000	216 000	162 000	684 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 000	3 000	4 000	5 000
Impairment	0	0	0	0
Expenditure	88 000	63 000	66 000	276 000
Operating Profit	91 000	153 000	96 000	407 000
Financial Income	0	7 000	11 000	11 000
Financial Costs	67 000	58 000	94 000	161 000
Financial Balance	−67 000	−51 000	−83 000	−150 000
Dividends	0	0	0	0
Net Income	19 000	79 000	11 000	200 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 011 000	4 011 000	4 011 000	4 011 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	13 000	16 000	20 000
Total Tangible Assets	4 021 000	4 024 000	4 027 000	4 031 000
Total Fiancial Fixed Assets	4 894 000	4 894 000	4 894 000	4 894 000
Total Fixed Assets	8 916 000	8 918 000	8 921 000	8 925 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	21 000	51 000	1 000
Total Current Assets	1 984 000	1 957 000	1 980 000	1 818 000
Total Assets	10 900 000	10 875 000	10 901 000	10 744 000
Total Equity	305 000	297 000	297 000	297 000
Short-Term Group Debt	2 264 000	2 250 000	2 276 000	2 085 000
Total Long-Term Debt	8 326 000	8 324 000	8 324 000	8 324 000
Creditors	0	0	0	33 000
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	2 269 000	2 255 000	2 281 000	2 123 000
Total Equity and Debt	10 900 000	10 875 000	10 901 000	10 744 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,23 %	26,6 %	3,7 %	67,34 %
Debt-to-Equity Ratio	27,3	28,03	28,03	28,03
Operating Profit Margin	50,84 %	70,83 %	59,26 %	59,5 %
Current Ratio	0,87	0,87	0,87	0,86
Quick Ratio	0,87	0,87	0,87	0,86
Equity Ratio	0,03	0,03	0,03	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %