FRAM 20X AS

4323 SANDNES

Finances

Return on Equity

2,26 %

Current Ratio

47,27

Debt-to-Equity Ratio

−2,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−66 000	−1 061 000	−289 000	−484 000
Total Assets	5 729 000	5 728 000	6 262 000	6 141 000
Total Equity	−2 925 000	−2 910 000	−1 924 000	−1 767 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	14 000	18 000	30 000	25 000
Operating Profit	−14 000	−18 000	−30 000	−25 000
Financial Income	140 000	358 000	11 000	173 000
Financial Costs	205 000	1 423 000	306 000	712 000
Financial Balance	−65 000	−1 065 000	−295 000	−539 000
Earnings Before Tax	−80 000	−1 082 000	−326 000	−563 000
Tax	−14 000	−21 000	−37 000	−80 000
Net Income	−66 000	−1 061 000	−289 000	−484 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 209 000	5 000 000	5 000 000	5 000 000
Total Current Assets	520 000	728 000	1 262 000	1 141 000
Total Assets	5 729 000	5 728 000	6 262 000	6 141 000
Total Retained Equity	−3 565 000	−3 500 000	−2 439 000	−2 150 000
Total Equity	−2 925 000	−2 910 000	−1 924 000	−1 767 000
Total Long-Term Debt	8 643 000	8 638 000	8 186 000	7 907 000
Total Current Debt	11 000	0	0	1 000
Total Equity and Debt	5 729 000	5 728 000	6 262 000	6 141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	14 000	18 000	30 000	25 000
Operating Profit	−14 000	−18 000	−30 000	−25 000
Financial Income	140 000	358 000	11 000	173 000
Financial Costs	205 000	1 423 000	306 000	712 000
Financial Balance	−65 000	−1 065 000	−295 000	−539 000
Dividends	0	0	0	0
Net Income	−66 000	−1 061 000	−289 000	−484 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 000 000	5 000 000	5 000 000	5 000 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 000 000	5 000 000	5 000 000	5 000 000
Total Fiancial Fixed Assets	209 000	0	0	0
Total Fixed Assets	5 209 000	5 000 000	5 000 000	5 000 000
Stock	0	0	0	0
Total Investments	455 000	621 000	1 070 000	666 000
Cash, Bank	0	10 000	24 000	111 000
Total Current Assets	520 000	728 000	1 262 000	1 141 000
Total Assets	5 729 000	5 728 000	6 262 000	6 141 000
Total Equity	−2 925 000	−2 910 000	−1 924 000	−1 767 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 643 000	8 638 000	8 186 000	7 907 000
Creditors	11 000	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	11 000	0	0	1 000
Total Equity and Debt	5 729 000	5 728 000	6 262 000	6 141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,26 %	36,46 %	15,02 %	27,39 %
Debt-to-Equity Ratio	−2,95	−2,97	−4,25	−4,47
Operating Profit Margin	-	-	-	-
Current Ratio	47,27	-	-	1 141
Quick Ratio	47,27	-	-	1 141
Equity Ratio	−0,51	−0,51	−0,31	−0,29
Gross Profit Margin	-	-	-	-