RAMBUKK CONSULTING AS

1362 HOSLE

Finances

Share Ownership

Return on Equity

16,14 %

Current Ratio

2,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	207 000	910 000	148 000	1 811 000
Net Income	278 000	930 000	463 000	2 216 000
Total Assets	2 055 000	4 910 000	3 639 000	3 560 000
Total Equity	1 722 000	4 445 000	3 515 000	3 053 000

Income (NOK)	2022	2021	2020	2019
Revenue	207 000	910 000	148 000	1 811 000
Expenditure	479 000	291 000	32 000	1 193 000
Operating Profit	−272 000	620 000	116 000	618 000
Financial Income	1 386 000	446 000	374 000	1 735 000
Financial Costs	836 000	0	0	1 000
Financial Balance	550 000	446 000	374 000	1 734 000
Earnings Before Tax	278 000	1 066 000	489 000	2 352 000
Tax	0	136 000	27 000	136 000
Net Income	278 000	930 000	463 000	2 216 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 099 000	4 053 000	2 745 000	1 000 000
Total Current Assets	955 000	857 000	894 000	2 560 000
Total Assets	2 055 000	4 910 000	3 639 000	3 560 000
Total Retained Equity	1 620 000	4 343 000	3 413 000	2 951 000
Total Equity	1 722 000	4 445 000	3 515 000	3 053 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	332 000	466 000	124 000	507 000
Total Equity and Debt	2 055 000	4 910 000	3 639 000	3 560 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	207 000	910 000	131 000	1 811 000
Other Income	0	0	17 000	0
Revenue	207 000	910 000	148 000	1 811 000
Cost of Goods Sold	0	0	0	0
Salary Costs	437 000	195 000	0	1 122 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	479 000	291 000	32 000	1 193 000
Operating Profit	−272 000	620 000	116 000	618 000
Financial Income	1 386 000	446 000	374 000	1 735 000
Financial Costs	836 000	0	0	1 000
Financial Balance	550 000	446 000	374 000	1 734 000
Dividends	3 000 000	0	0	0
Net Income	278 000	930 000	463 000	2 216 000

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	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 099 000	4 053 000	2 745 000	1 000 000
Total Fixed Assets	1 099 000	4 053 000	2 745 000	1 000 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	952 000	855 000	841 000	2 416 000
Total Current Assets	955 000	857 000	894 000	2 560 000
Total Assets	2 055 000	4 910 000	3 639 000	3 560 000
Total Equity	1 722 000	4 445 000	3 515 000	3 053 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	21 000	41 000	20 000
Unpaid Taxes	280 000	303 000	12 000	116 000
Dividends	3 000 000	0	0	0
Other Current Debt	43 000	5 000	44 000	235 000
Total Current Debt	332 000	466 000	124 000	507 000
Total Equity and Debt	2 055 000	4 910 000	3 639 000	3 560 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,14 %	20,92 %	13,17 %	72,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−131,4 %	68,13 %	78,38 %	34,12 %
Current Ratio	2,88	1,84	7,21	5,05
Quick Ratio	2,88	1,84	7,21	5,05
Equity Ratio	0,84	0,91	0,97	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %