FRAMNES GAARD

0181 OSLO

Finances

Share Ownership

Return on Equity

−1,98 %

Current Ratio

1,69

Debt-to-Equity Ratio

−1,01

Key figures (NOK)	2022	2021	2019	2018
Revenue	1 244 000	1 111 000	770 000	902 000
Net Income	136 000	−151 000	−3 140 000	56 000
Total Assets	226 000	77 000	860 000	4 636 000
Total Equity	−6 853 000	−6 989 000	−3 217 000	−76 000

Income (NOK)	2022	2021	2019	2018
Revenue	1 244 000	1 111 000	770 000	902 000
Expenditure	788 000	1 019 000	3 651 000	637 000
Operating Profit	457 000	92 000	−2 881 000	265 000
Financial Income	15 000	14 000	12 000	0
Financial Costs	335 000	258 000	271 000	209 000
Financial Balance	−320 000	−244 000	−259 000	−209 000
Earnings Before Tax	136 000	−151 000	−3 140 000	56 000
Tax	0	0	0	0
Net Income	136 000	−151 000	−3 140 000	56 000

Balance (NOK)	2022	2021	2019	2018
Total Fixed Assets	0	0	0	4 453 000
Total Current Assets	226 000	77 000	860 000	183 000
Total Assets	226 000	77 000	860 000	4 636 000
Total Retained Equity	−6 853 000	−6 989 000	−3 217 000	−76 000
Total Equity	−6 853 000	−6 989 000	−3 217 000	−76 000
Total Long-Term Debt	6 946 000	7 050 000	4 013 000	4 180 000
Total Current Debt	134 000	16 000	64 000	533 000
Total Equity and Debt	226 000	77 000	860 000	4 636 000

Cash flow (NOK)	2022	2021	2019	2018
Sales Income	0	0	0	902 000
Other Income	1 244 000	1 111 000	770 000	0
Revenue	1 244 000	1 111 000	770 000	902 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	9 000	29 000	77 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	788 000	1 019 000	3 651 000	637 000
Operating Profit	457 000	92 000	−2 881 000	265 000
Financial Income	15 000	14 000	12 000	0
Financial Costs	335 000	258 000	271 000	209 000
Financial Balance	−320 000	−244 000	−259 000	−209 000
Dividends	0	0	0	0
Net Income	136 000	−151 000	−3 140 000	56 000

Balance details (NOK)	2022	2021	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	4 453 000
Total Fixed Assets	0	0	0	4 453 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	52 000	18 000	149 000	124 000
Total Current Assets	226 000	77 000	860 000	183 000
Total Assets	226 000	77 000	860 000	4 636 000
Total Equity	−6 853 000	−6 989 000	−3 217 000	−76 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 946 000	7 050 000	4 013 000	4 180 000
Creditors	0	1 000	54 000	146 000
Unpaid Taxes	0	0	0	21 000
Dividends	0	0	0	0
Other Current Debt	134 000	15 000	10 000	366 000
Total Current Debt	134 000	16 000	64 000	533 000
Total Equity and Debt	226 000	77 000	860 000	4 636 000

Financial indicators	2022	2021	2019	2018
Return on Equity	−1,98 %	2,16 %	97,61 %	−73,68 %
Debt-to-Equity Ratio	−1,01	−1,01	−1,25	−55
Operating Profit Margin	36,74 %	8,28 %	−374,16 %	29,38 %
Current Ratio	1,69	4,81	13,44	0,34
Quick Ratio	1,69	4,81	13,44	0,34
Equity Ratio	−30,32	−90,77	−3,74	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %