EIENDOMSSELSKAPET FRAM AS

2264 GRINDER

Finances

Share Ownership

Return on Equity

9,27 %

Current Ratio

1,74

Debt-to-Equity Ratio

2,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 387 000	4 185 000	3 054 000	2 168 000
Net Income	1 060 000	1 428 000	1 018 000	238 000
Total Assets	37 383 000	38 955 000	37 671 000	21 812 000
Total Equity	11 435 000	12 825 000	12 309 000	11 670 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 387 000	4 185 000	3 054 000	2 168 000
Expenditure	2 139 000	2 467 000	1 613 000	1 482 000
Operating Profit	2 248 000	1 718 000	1 440 000	686 000
Financial Income	0	0	0	0
Financial Costs	889 000	545 000	423 000	353 000
Financial Balance	−889 000	−545 000	−423 000	−353 000
Earnings Before Tax	1 359 000	1 173 000	1 018 000	333 000
Tax	299 000	−255 000	0	95 000
Net Income	1 060 000	1 428 000	1 018 000	238 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 306 000	33 866 000	34 218 000	16 413 000
Total Current Assets	5 077 000	5 089 000	3 453 000	5 398 000
Total Assets	37 383 000	38 955 000	37 671 000	21 812 000
Total Retained Equity	3 000	1 392 000	877 000	0
Total Equity	11 435 000	12 825 000	12 309 000	11 670 000
Total Long-Term Debt	23 037 000	24 449 000	14 570 000	9 950 000
Total Current Debt	2 911 000	1 682 000	10 792 000	191 000
Total Equity and Debt	37 383 000	38 955 000	37 671 000	21 812 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	3 054 000	2 168 000
Other Income	4 387 000	4 185 000	0	0
Revenue	4 387 000	4 185 000	3 054 000	2 168 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 566 000	1 707 000	1 064 000	966 000
Impairment	15 000	0	0	0
Expenditure	2 139 000	2 467 000	1 613 000	1 482 000
Operating Profit	2 248 000	1 718 000	1 440 000	686 000
Financial Income	0	0	0	0
Financial Costs	889 000	545 000	423 000	353 000
Financial Balance	−889 000	−545 000	−423 000	−353 000
Dividends	2 450 000	0	0	0
Net Income	1 060 000	1 428 000	1 018 000	238 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	576 000	554 000	0	0
Real Eastate	30 749 000	32 267 000	34 218 000	16 413 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	981 000	1 045 000	0	0
Total Tangible Assets	31 730 000	33 311 000	34 218 000	16 413 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 306 000	33 866 000	34 218 000	16 413 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 110 000	2 555 000	722 000	1 590 000
Total Current Assets	5 077 000	5 089 000	3 453 000	5 398 000
Total Assets	37 383 000	38 955 000	37 671 000	21 812 000
Total Equity	11 435 000	12 825 000	12 309 000	11 670 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 037 000	24 449 000	14 570 000	9 950 000
Creditors	836 000	192 000	2 246 000	17 000
Unpaid Taxes	0	136 000	0	58 000
Dividends	2 450 000	0	0	0
Other Current Debt	1 755 000	1 316 000	8 546 000	22 000
Total Current Debt	2 911 000	1 682 000	10 792 000	191 000
Total Equity and Debt	37 383 000	38 955 000	37 671 000	21 812 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,27 %	11,13 %	8,27 %	2,04 %
Debt-to-Equity Ratio	2,01	1,91	1,18	0,85
Operating Profit Margin	51,24 %	41,05 %	47,15 %	31,64 %
Current Ratio	1,74	3,03	0,32	28,26
Quick Ratio	1,74	3,03	0,32	28,26
Equity Ratio	0,31	0,33	0,33	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %