FRAMA AS

3126 TØNSBERG

Finances

Share Ownership

Return on Equity

33,77 %

Current Ratio

1,3

Debt-to-Equity Ratio

16,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 144 000	1 068 000	1 012 000	996 000
Net Income	230 000	345 000	238 000	239 000
Total Assets	12 770 000	12 991 000	12 677 000	14 784 000
Total Equity	681 000	703 000	714 000	714 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 144 000	1 068 000	1 012 000	996 000
Expenditure	647 000	368 000	404 000	347 000
Operating Profit	498 000	700 000	608 000	650 000
Financial Income	−3 000	0	0	0
Financial Costs	193 000	255 000	303 000	343 000
Financial Balance	−196 000	−255 000	−303 000	−343 000
Earnings Before Tax	302 000	445 000	305 000	307 000
Tax	71 000	100 000	67 000	67 000
Net Income	230 000	345 000	238 000	239 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 713 000	12 545 000	12 093 000	12 283 000
Total Current Assets	1 058 000	446 000	584 000	2 500 000
Total Assets	12 770 000	12 991 000	12 677 000	14 784 000
Total Retained Equity	581 000	603 000	614 000	614 000
Total Equity	681 000	703 000	714 000	714 000
Total Long-Term Debt	11 276 000	11 811 000	11 613 000	13 590 000
Total Current Debt	813 000	477 000	350 000	479 000
Total Equity and Debt	12 770 000	12 991 000	12 677 000	14 784 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 144 000	1 068 000	1 012 000	996 000
Revenue	1 144 000	1 068 000	1 012 000	996 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	190 000	190 000	190 000	203 000
Impairment	0	0	0	0
Expenditure	647 000	368 000	404 000	347 000
Operating Profit	498 000	700 000	608 000	650 000
Financial Income	−3 000	0	0	0
Financial Costs	193 000	255 000	303 000	343 000
Financial Balance	−196 000	−255 000	−303 000	−343 000
Dividends	0	0	0	0
Net Income	230 000	345 000	238 000	239 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 056 000	11 737 000	11 907 000	12 077 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	657 000	165 000	186 000	207 000
Total Tangible Assets	11 713 000	11 903 000	12 093 000	12 283 000
Total Fiancial Fixed Assets	0	642 000	0	0
Total Fixed Assets	11 713 000	12 545 000	12 093 000	12 283 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	138 000	262 000	584 000	1 055 000
Total Current Assets	1 058 000	446 000	584 000	2 500 000
Total Assets	12 770 000	12 991 000	12 677 000	14 784 000
Total Equity	681 000	703 000	714 000	714 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 276 000	11 811 000	11 613 000	13 590 000
Creditors	1 000	1 000	26 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	813 000	476 000	324 000	478 000
Total Current Debt	813 000	477 000	350 000	479 000
Total Equity and Debt	12 770 000	12 991 000	12 677 000	14 784 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,77 %	49,08 %	33,33 %	33,47 %
Debt-to-Equity Ratio	16,56	16,8	16,26	19,03
Operating Profit Margin	43,53 %	65,54 %	60,08 %	65,26 %
Current Ratio	1,3	0,94	1,67	5,22
Quick Ratio	1,3	0,94	1,67	5,22
Equity Ratio	0,05	0,05	0,06	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %