FRAM BOLIG DRIFT AS

4313 SANDNES

Finances

Return on Equity

−55,23 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 421 000	6 033 000	0	0
Net Income	−227 000	434 000	99 000	−22 000
Total Assets	3 908 000	1 714 000	476 000	809 000
Total Equity	411 000	353 000	36 000	287 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 421 000	6 033 000	0	0
Expenditure	10 716 000	5 475 000	11 000	13 000
Operating Profit	−295 000	558 000	−11 000	−13 000
Financial Income	7 000	0	138 000	0
Financial Costs	1 000	2 000	0	15 000
Financial Balance	6 000	−2 000	138 000	−15 000
Earnings Before Tax	−289 000	556 000	126 000	−28 000
Tax	−62 000	122 000	28 000	−6 000
Net Income	−227 000	434 000	99 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	194 000	221 000	0	0
Total Current Assets	3 714 000	1 492 000	476 000	809 000
Total Assets	3 908 000	1 714 000	476 000	809 000
Total Retained Equity	275 000	217 000	−100 000	152 000
Total Equity	411 000	353 000	36 000	287 000
Total Long-Term Debt	67 000	298 000	49 000	62 000
Total Current Debt	3 430 000	1 063 000	390 000	460 000
Total Equity and Debt	3 908 000	1 714 000	476 000	809 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 421 000	6 033 000	0	0
Other Income	0	0	0	0
Revenue	10 421 000	6 033 000	0	0
Cost of Goods Sold	3 624 000	850 000	0	0
Salary Costs	5 056 000	3 213 000	0	0
Depreciation	51 000	11 000	0	0
Impairment	0	0	0	0
Expenditure	10 716 000	5 475 000	11 000	13 000
Operating Profit	−295 000	558 000	−11 000	−13 000
Financial Income	7 000	0	138 000	0
Financial Costs	1 000	2 000	0	15 000
Financial Balance	6 000	−2 000	138 000	−15 000
Dividends	0	0	350 000	0
Net Income	−227 000	434 000	99 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	38 000	0	0
Machinery and Plant Facilities	116 000	0	0	0
Fixtures	78 000	183 000	0	0
Total Tangible Assets	194 000	221 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	194 000	221 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	992 000	677 000	476 000	9 000
Total Current Assets	3 714 000	1 492 000	476 000	809 000
Total Assets	3 908 000	1 714 000	476 000	809 000
Total Equity	411 000	353 000	36 000	287 000
Short-Term Group Debt	0	150 000	0	315 000
Total Long-Term Debt	67 000	298 000	49 000	62 000
Creditors	639 000	207 000	0	0
Unpaid Taxes	870 000	397 000	0	0
Dividends	0	0	350 000	0
Other Current Debt	1 922 000	219 000	0	136 000
Total Current Debt	3 430 000	1 063 000	390 000	460 000
Total Equity and Debt	3 908 000	1 714 000	476 000	809 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−55,23 %	122,95 %	275 %	−7,67 %
Debt-to-Equity Ratio	0,16	0,84	1,36	0,22
Operating Profit Margin	−2,83 %	9,25 %	-	-
Current Ratio	1,08	1,4	1,22	1,76
Quick Ratio	1,08	1,4	1,22	1,76
Equity Ratio	0,11	0,21	0,08	0,35
Gross Profit Margin	65,22 %	85,91 %	-	-