RAMBEKKVEGEN 3B AS

2816 GJØVIK

Finances

Share Ownership

Return on Equity

53,59 %

Current Ratio

3,02

Debt-to-Equity Ratio

10,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 122 000	1 093 000	1 062 000	1 050 000
Net Income	343 000	344 000	319 000	305 000
Total Assets	7 973 000	8 327 000	8 303 000	8 299 000
Total Equity	640 000	705 000	704 000	704 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 122 000	1 093 000	1 062 000	1 050 000
Expenditure	377 000	378 000	367 000	358 000
Operating Profit	745 000	715 000	695 000	692 000
Financial Income	4 000	3 000	4 000	4 000
Financial Costs	310 000	277 000	289 000	305 000
Financial Balance	−306 000	−274 000	−285 000	−301 000
Earnings Before Tax	439 000	441 000	409 000	391 000
Tax	97 000	97 000	90 000	86 000
Net Income	343 000	344 000	319 000	305 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 176 000	6 439 000	6 727 000	7 014 000
Total Current Assets	1 797 000	1 888 000	1 577 000	1 285 000
Total Assets	7 973 000	8 327 000	8 303 000	8 299 000
Total Retained Equity	338 000	403 000	403 000	402 000
Total Equity	640 000	705 000	704 000	704 000
Total Long-Term Debt	6 737 000	7 089 000	7 107 000	7 125 000
Total Current Debt	596 000	533 000	492 000	470 000
Total Equity and Debt	7 973 000	8 327 000	8 303 000	8 299 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 122 000	1 093 000	1 062 000	1 050 000
Revenue	1 122 000	1 093 000	1 062 000	1 050 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	263 000	288 000	288 000	288 000
Impairment	0	0	0	0
Expenditure	377 000	378 000	367 000	358 000
Operating Profit	745 000	715 000	695 000	692 000
Financial Income	4 000	3 000	4 000	4 000
Financial Costs	310 000	277 000	289 000	305 000
Financial Balance	−306 000	−274 000	−285 000	−301 000
Dividends	0	0	0	0
Net Income	343 000	344 000	319 000	305 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 176 000	6 434 000	6 716 000	6 998 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	5 000	11 000	17 000
Total Tangible Assets	6 176 000	6 439 000	6 727 000	7 014 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 176 000	6 439 000	6 727 000	7 014 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	534 000	428 000	392 000	394 000
Total Current Assets	1 797 000	1 888 000	1 577 000	1 285 000
Total Assets	7 973 000	8 327 000	8 303 000	8 299 000
Total Equity	640 000	705 000	704 000	704 000
Short-Term Group Debt	523 000	440 000	409 000	390 000
Total Long-Term Debt	6 737 000	7 089 000	7 107 000	7 125 000
Creditors	9 000	14 000	7 000	5 000
Unpaid Taxes	46 000	45 000	43 000	43 000
Dividends	0	0	0	0
Other Current Debt	18 000	15 000	14 000	17 000
Total Current Debt	596 000	533 000	492 000	470 000
Total Equity and Debt	7 973 000	8 327 000	8 303 000	8 299 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,59 %	48,79 %	45,31 %	43,32 %
Debt-to-Equity Ratio	10,53	10,06	10,1	10,12
Operating Profit Margin	66,4 %	65,42 %	65,44 %	65,9 %
Current Ratio	3,02	3,54	3,21	2,73
Quick Ratio	3,02	3,54	3,21	2,73
Equity Ratio	0,08	0,08	0,08	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %