FRAMNES 17 AS

0270 OSLO

Finances

Share Ownership

Return on Equity

57,72 %

Current Ratio

3,02

Debt-to-Equity Ratio

2,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 125 000	175 000	265 000	1 302 000
Net Income	1 424 000	68 000	122 000	851 000
Total Assets	10 015 000	8 190 000	8 230 000	8 379 000
Total Equity	2 467 000	1 162 000	1 154 000	921 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 125 000	175 000	265 000	1 302 000
Expenditure	350 000	71 000	64 000	99 000
Operating Profit	1 776 000	104 000	201 000	1 203 000
Financial Income	49 000	4 000	7 000	7 000
Financial Costs	0	22 000	51 000	119 000
Financial Balance	49 000	−18 000	−44 000	−112 000
Earnings Before Tax	1 825 000	87 000	156 000	1 092 000
Tax	402 000	19 000	35 000	240 000
Net Income	1 424 000	68 000	122 000	851 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 569 000	6 262 000	6 265 000	6 467 000
Total Current Assets	6 446 000	1 927 000	1 965 000	1 912 000
Total Assets	10 015 000	8 190 000	8 230 000	8 379 000
Total Retained Equity	2 239 000	934 000	926 000	693 000
Total Equity	2 467 000	1 162 000	1 154 000	921 000
Total Long-Term Debt	5 417 000	5 049 000	5 047 000	5 719 000
Total Current Debt	2 131 000	1 979 000	2 029 000	1 739 000
Total Equity and Debt	10 015 000	8 190 000	8 230 000	8 379 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 125 000	175 000	265 000	1 302 000
Revenue	2 125 000	175 000	265 000	1 302 000
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	350 000	71 000	64 000	99 000
Operating Profit	1 776 000	104 000	201 000	1 203 000
Financial Income	49 000	4 000	7 000	7 000
Financial Costs	0	22 000	51 000	119 000
Financial Balance	49 000	−18 000	−44 000	−112 000
Dividends	0	0	0	0
Net Income	1 424 000	68 000	122 000	851 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	2 692 000	2 692 000	2 890 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	10 000	13 000	16 000
Total Tangible Assets	8 000	2 702 000	2 704 000	2 906 000
Total Fiancial Fixed Assets	3 561 000	3 561 000	3 561 000	3 561 000
Total Fixed Assets	3 569 000	6 262 000	6 265 000	6 467 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	67 000	21 000	63 000	84 000
Total Current Assets	6 446 000	1 927 000	1 965 000	1 912 000
Total Assets	10 015 000	8 190 000	8 230 000	8 379 000
Total Equity	2 467 000	1 162 000	1 154 000	921 000
Short-Term Group Debt	1 847 000	1 695 000	1 745 000	1 469 000
Total Long-Term Debt	5 417 000	5 049 000	5 047 000	5 719 000
Creditors	−1 000	−1 000	−1 000	32 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	291 000	291 000	291 000	5 000
Total Current Debt	2 131 000	1 979 000	2 029 000	1 739 000
Total Equity and Debt	10 015 000	8 190 000	8 230 000	8 379 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,72 %	5,85 %	10,57 %	92,4 %
Debt-to-Equity Ratio	2,2	4,35	4,37	6,21
Operating Profit Margin	83,58 %	59,43 %	75,85 %	92,4 %
Current Ratio	3,02	0,97	0,97	1,1
Quick Ratio	3,02	0,97	0,97	1,1
Equity Ratio	0,25	0,14	0,14	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %