RMIG AS

3160 STOKKE

Finances

Share Ownership

Return on Equity

36,62 %

Current Ratio

0,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	53 973 000	39 975 000	37 063 000	43 790 000
Net Income	549 000	529 000	560 000	444 000
Total Assets	10 728 000	12 416 000	14 183 000	13 772 000
Total Equity	1 499 000	1 490 000	1 486 000	1 486 000

Income (NOK)	2022	2021	2020	2019
Revenue	53 973 000	39 975 000	37 063 000	43 790 000
Expenditure	53 264 000	39 248 000	36 651 000	43 213 000
Operating Profit	709 000	683 000	768 000	643 000
Financial Income	0	0	9 000	0
Financial Costs	4 000	2 000	56 000	74 000
Financial Balance	−4 000	−2 000	−47 000	−74 000
Earnings Before Tax	705 000	681 000	720 000	569 000
Tax	156 000	152 000	160 000	125 000
Net Income	549 000	529 000	560 000	444 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 178 000	2 166 000	2 436 000	2 631 000
Total Current Assets	8 550 000	10 250 000	11 747 000	11 140 000
Total Assets	10 728 000	12 416 000	14 183 000	13 772 000
Total Retained Equity	499 000	490 000	486 000	486 000
Total Equity	1 499 000	1 490 000	1 486 000	1 486 000
Total Long-Term Debt	0	0	14 000	106 000
Total Current Debt	9 230 000	10 926 000	12 684 000	12 180 000
Total Equity and Debt	10 728 000	12 416 000	14 183 000	13 772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	53 973 000	39 975 000	37 063 000	43 790 000
Other Income	0	0	0	0
Revenue	53 973 000	39 975 000	37 063 000	43 790 000
Cost of Goods Sold	44 439 000	31 787 000	28 761 000	35 092 000
Salary Costs	5 609 000	4 835 000	5 001 000	5 045 000
Depreciation	134 000	134 000	134 000	134 000
Impairment	0	0	0	0
Expenditure	53 264 000	39 248 000	36 651 000	43 213 000
Operating Profit	709 000	683 000	768 000	643 000
Financial Income	0	0	9 000	0
Financial Costs	4 000	2 000	56 000	74 000
Financial Balance	−4 000	−2 000	−47 000	−74 000
Dividends	540 000	525 000	560 000	442 000
Net Income	549 000	529 000	560 000	444 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	152 000	6 000	130 000	111 000
Real Eastate	1 989 000	2 105 000	2 221 000	2 337 000
Machinery and Plant Facilities	38 000	55 000	73 000	90 000
Fixtures	0	0	0	0
Total Tangible Assets	2 027 000	2 160 000	2 294 000	2 428 000
Total Fiancial Fixed Assets	0	0	12 000	93 000
Total Fixed Assets	2 178 000	2 166 000	2 436 000	2 631 000
Stock	3 731 000	1 865 000	2 405 000	2 081 000
Total Investments	0	0	0	0
Cash, Bank	551 000	459 000	181 000	157 000
Total Current Assets	8 550 000	10 250 000	11 747 000	11 140 000
Total Assets	10 728 000	12 416 000	14 183 000	13 772 000
Total Equity	1 499 000	1 490 000	1 486 000	1 486 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	14 000	106 000
Creditors	4 823 000	8 233 000	8 852 000	9 523 000
Unpaid Taxes	1 909 000	984 000	1 236 000	1 021 000
Dividends	540 000	525 000	560 000	442 000
Other Current Debt	1 656 000	1 156 000	1 856 000	961 000
Total Current Debt	9 230 000	10 926 000	12 684 000	12 180 000
Total Equity and Debt	10 728 000	12 416 000	14 183 000	13 772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,62 %	35,5 %	37,69 %	29,88 %
Debt-to-Equity Ratio	0	0	0,01	0,07
Operating Profit Margin	1,31 %	1,71 %	2,07 %	1,47 %
Current Ratio	0,93	0,94	0,93	0,91
Quick Ratio	1,55	1,13	1,14	1,1
Equity Ratio	0,14	0,12	0,1	0,11
Gross Profit Margin	17,66 %	20,48 %	22,4 %	19,86 %