RUDIHAGEN AS

2640 VINSTRA

Finances

Share Ownership

Return on Equity

54,68 %

Current Ratio

1,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 484 000	2 464 000	2 045 000	2 407 000
Net Income	730 000	587 000	365 000	480 000
Total Assets	2 750 000	1 796 000	1 600 000	1 616 000
Total Equity	1 335 000	1 005 000	1 168 000	802 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 484 000	2 464 000	2 045 000	2 407 000
Expenditure	1 547 000	1 710 000	1 573 000	1 790 000
Operating Profit	936 000	753 000	472 000	618 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	3 000	3 000
Financial Balance	0	0	−3 000	−2 000
Earnings Before Tax	936 000	753 000	469 000	616 000
Tax	206 000	166 000	103 000	136 000
Net Income	730 000	587 000	365 000	480 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	124 000	212 000	304 000	400 000
Total Current Assets	2 626 000	1 583 000	1 296 000	1 216 000
Total Assets	2 750 000	1 796 000	1 600 000	1 616 000
Total Retained Equity	1 235 000	905 000	1 068 000	702 000
Total Equity	1 335 000	1 005 000	1 168 000	802 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 414 000	791 000	432 000	813 000
Total Equity and Debt	2 750 000	1 796 000	1 600 000	1 616 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 484 000	2 464 000	2 045 000	2 407 000
Other Income	0	0	0	0
Revenue	2 484 000	2 464 000	2 045 000	2 407 000
Cost of Goods Sold	0	225 000	11 000	38 000
Salary Costs	633 000	1 069 000	1 019 000	1 270 000
Depreciation	99 000	99 000	100 000	97 000
Impairment	0	0	0	0
Expenditure	1 547 000	1 710 000	1 573 000	1 790 000
Operating Profit	936 000	753 000	472 000	618 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	3 000	3 000
Financial Balance	0	0	−3 000	−2 000
Dividends	0	750 000	0	0
Net Income	730 000	587 000	365 000	480 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	12 000	4 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	101 000	201 000	300 000	400 000
Total Tangible Assets	101 000	201 000	300 000	400 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	124 000	212 000	304 000	400 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 163 000	564 000	631 000	517 000
Total Current Assets	2 626 000	1 583 000	1 296 000	1 216 000
Total Assets	2 750 000	1 796 000	1 600 000	1 616 000
Total Equity	1 335 000	1 005 000	1 168 000	802 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	158 000	122 000	27 000	303 000
Unpaid Taxes	166 000	78 000	221 000	175 000
Dividends	0	750 000	0	0
Other Current Debt	874 000	417 000	76 000	188 000
Total Current Debt	1 414 000	791 000	432 000	813 000
Total Equity and Debt	2 750 000	1 796 000	1 600 000	1 616 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,68 %	58,41 %	31,25 %	59,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,68 %	30,56 %	23,08 %	25,68 %
Current Ratio	1,86	2	3	1,5
Quick Ratio	1,86	2	3	1,5
Equity Ratio	0,49	0,56	0,73	0,5
Gross Profit Margin	100 %	90,87 %	99,46 %	98,42 %