FRAM AS

3140 NØTTERØY

Finances

Share Ownership

Return on Equity

0,36 %

Current Ratio

0,7

Debt-to-Equity Ratio

0,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 824 000	5 879 000	5 321 000	3 836 000
Net Income	4 000	−156 000	−67 000	−1 210 000
Total Assets	4 647 000	2 819 000	2 481 000	2 961 000
Total Equity	1 113 000	5 000	161 000	−345 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 824 000	5 879 000	5 321 000	3 836 000
Expenditure	5 774 000	6 069 000	5 577 000	5 328 000
Operating Profit	50 000	−190 000	−256 000	−1 492 000
Financial Income	2 000	2 000	355 000	2 000
Financial Costs	46 000	7 000	157 000	62 000
Financial Balance	−44 000	−5 000	198 000	−60 000
Earnings Before Tax	5 000	−195 000	−57 000	−1 552 000
Tax	2 000	−39 000	10 000	−341 000
Net Income	4 000	−156 000	−67 000	−1 210 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 651 000	1 711 000	884 000	1 968 000
Total Current Assets	1 997 000	1 108 000	1 597 000	993 000
Total Assets	4 647 000	2 819 000	2 481 000	2 961 000
Total Retained Equity	0	−25 000	0	−375 000
Total Equity	1 113 000	5 000	161 000	−345 000
Total Long-Term Debt	665 000	210 000	739 000	482 000
Total Current Debt	2 869 000	2 605 000	1 581 000	2 825 000
Total Equity and Debt	4 647 000	2 819 000	2 481 000	2 961 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 824 000	5 273 000	5 301 000	3 836 000
Other Income	0	607 000	20 000	0
Revenue	5 824 000	5 879 000	5 321 000	3 836 000
Cost of Goods Sold	522 000	1 089 000	557 000	1 211 000
Salary Costs	3 882 000	3 480 000	3 625 000	2 872 000
Depreciation	185 000	183 000	273 000	297 000
Impairment	0	0	0	0
Expenditure	5 774 000	6 069 000	5 577 000	5 328 000
Operating Profit	50 000	−190 000	−256 000	−1 492 000
Financial Income	2 000	2 000	355 000	2 000
Financial Costs	46 000	7 000	157 000	62 000
Financial Balance	−44 000	−5 000	198 000	−60 000
Dividends	0	0	0	0
Net Income	4 000	−156 000	−67 000	−1 210 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	155 000	290 000	1 178 000
Fixtures	561 000	648 000	594 000	42 000
Total Tangible Assets	561 000	802 000	884 000	1 220 000
Total Fiancial Fixed Assets	2 090 000	909 000	0	748 000
Total Fixed Assets	2 651 000	1 711 000	884 000	1 968 000
Stock	48 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	146 000	217 000	332 000	193 000
Total Current Assets	1 997 000	1 108 000	1 597 000	993 000
Total Assets	4 647 000	2 819 000	2 481 000	2 961 000
Total Equity	1 113 000	5 000	161 000	−345 000
Short-Term Group Debt	0	0	0	1 147 000
Total Long-Term Debt	665 000	210 000	739 000	482 000
Creditors	582 000	968 000	238 000	731 000
Unpaid Taxes	1 338 000	783 000	988 000	518 000
Dividends	0	0	0	0
Other Current Debt	949 000	854 000	354 000	429 000
Total Current Debt	2 869 000	2 605 000	1 581 000	2 825 000
Total Equity and Debt	4 647 000	2 819 000	2 481 000	2 961 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,36 %	−3 120 %	−41,61 %	350,72 %
Debt-to-Equity Ratio	0,6	42	4,59	−1,4
Operating Profit Margin	0,86 %	−3,23 %	−4,81 %	−38,89 %
Current Ratio	0,7	0,43	1,01	0,35
Quick Ratio	0,71	0,43	1,01	0,35
Equity Ratio	0,24	0	0,06	−0,12
Gross Profit Margin	91,04 %	81,48 %	89,53 %	68,43 %