FRAMSTAD UTVIKLING AS

2770 JAREN

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

41,32

Debt-to-Equity Ratio

4,61

Key figures (NOK)	2021	2020	2019	2018
Revenue	143 000	47 000	206 000	9 501 000
Net Income	0	−1 000	67 000	2 045 000
Total Assets	8 619 000	4 123 000	4 087 000	2 272 000
Total Equity	1 502 000	1 502 000	1 503 000	1 436 000

Income (NOK)	2021	2020	2019	2018
Revenue	143 000	47 000	206 000	9 501 000
Expenditure	135 000	35 000	101 000	7 001 000
Operating Profit	8 000	12 000	104 000	2 500 000
Financial Income	0	0	0	2 000
Financial Costs	8 000	13 000	19 000	79 000
Financial Balance	−8 000	−13 000	−19 000	−77 000
Earnings Before Tax	0	−1 000	86 000	2 424 000
Tax	0	0	19 000	379 000
Net Income	0	−1 000	67 000	2 045 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	603 000	4 088 000	4 003 000	635 000
Total Current Assets	8 017 000	35 000	84 000	1 637 000
Total Assets	8 619 000	4 123 000	4 087 000	2 272 000
Total Retained Equity	1 352 000	1 352 000	1 353 000	1 286 000
Total Equity	1 502 000	1 502 000	1 503 000	1 436 000
Total Long-Term Debt	6 924 000	2 424 000	2 396 000	268 000
Total Current Debt	194 000	197 000	188 000	567 000
Total Equity and Debt	8 619 000	4 123 000	4 087 000	2 272 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	54 000	36 000	20 000	9 501 000
Other Income	90 000	11 000	186 000	0
Revenue	143 000	47 000	206 000	9 501 000
Cost of Goods Sold	5 000	−49 000	7 000	6 923 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	135 000	35 000	101 000	7 001 000
Operating Profit	8 000	12 000	104 000	2 500 000
Financial Income	0	0	0	2 000
Financial Costs	8 000	13 000	19 000	79 000
Financial Balance	−8 000	−13 000	−19 000	−77 000
Dividends	0	0	0	0
Net Income	0	−1 000	67 000	2 045 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	603 000	4 088 000	4 003 000	635 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	603 000	4 088 000	4 003 000	635 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	603 000	4 088 000	4 003 000	635 000
Stock	7 967 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	21 000	66 000	1 632 000
Total Current Assets	8 017 000	35 000	84 000	1 637 000
Total Assets	8 619 000	4 123 000	4 087 000	2 272 000
Total Equity	1 502 000	1 502 000	1 503 000	1 436 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 924 000	2 424 000	2 396 000	268 000
Creditors	44 000	46 000	169 000	175 000
Unpaid Taxes	0	1 000	0	12 000
Dividends	0	0	0	0
Other Current Debt	150 000	150 000	0	2 000
Total Current Debt	194 000	197 000	188 000	567 000
Total Equity and Debt	8 619 000	4 123 000	4 087 000	2 272 000

Financial indicators	2021	2020	2019	2018
Return on Equity	0 %	−0,07 %	4,46 %	142,41 %
Debt-to-Equity Ratio	4,61	1,61	1,59	0,19
Operating Profit Margin	5,59 %	25,53 %	50,49 %	26,31 %
Current Ratio	41,32	0,18	0,45	2,89
Quick Ratio	−1,03	0,18	0,45	2,89
Equity Ratio	0,17	0,36	0,37	0,63
Gross Profit Margin	96,5 %	204,26 %	96,6 %	27,13 %