RAMBEKKMOEN GJØVIK AS

2053 JESSHEIM

Finances

Share Ownership

Return on Equity

12,08 %

Current Ratio

12,36

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 004 000	972 000	950 000	933 000
Net Income	661 000	329 000	460 000	265 000
Total Assets	5 781 000	4 932 000	6 467 000	5 935 000
Total Equity	5 474 000	4 812 000	1 754 000	1 754 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 004 000	972 000	950 000	933 000
Expenditure	156 000	550 000	361 000	593 000
Operating Profit	848 000	422 000	590 000	340 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	848 000	422 000	589 000	340 000
Tax	187 000	93 000	130 000	75 000
Net Income	661 000	329 000	460 000	265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 593 000	3 692 000	3 842 000	3 956 000
Total Current Assets	2 188 000	1 240 000	2 625 000	1 979 000
Total Assets	5 781 000	4 932 000	6 467 000	5 935 000
Total Retained Equity	2 714 000	2 052 000	1 724 000	1 724 000
Total Equity	5 474 000	4 812 000	1 754 000	1 754 000
Total Long-Term Debt	130 000	116 000	3 822 000	3 822 000
Total Current Debt	177 000	3 000	892 000	358 000
Total Equity and Debt	5 781 000	4 932 000	6 467 000	5 935 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	5 000	0	0
Other Income	1 004 000	967 000	950 000	933 000
Revenue	1 004 000	972 000	950 000	933 000
Cost of Goods Sold	0	5 000	0	0
Salary Costs	0	0	0	0
Depreciation	99 000	100 000	114 000	110 000
Impairment	0	0	0	0
Expenditure	156 000	550 000	361 000	593 000
Operating Profit	848 000	422 000	590 000	340 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	661 000	329 000	460 000	265 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 593 000	3 692 000	3 791 000	3 889 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	51 000	67 000
Total Tangible Assets	3 593 000	3 692 000	3 842 000	3 956 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 593 000	3 692 000	3 842 000	3 956 000
Stock	630 000	3 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 552 000	1 229 000	1 212 000	862 000
Total Current Assets	2 188 000	1 240 000	2 625 000	1 979 000
Total Assets	5 781 000	4 932 000	6 467 000	5 935 000
Total Equity	5 474 000	4 812 000	1 754 000	1 754 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	130 000	116 000	3 822 000	3 822 000
Creditors	4 000	3 000	0	0
Unpaid Taxes	1 000	0	60 000	49 000
Dividends	0	0	0	0
Other Current Debt	0	0	832 000	238 000
Total Current Debt	177 000	3 000	892 000	358 000
Total Equity and Debt	5 781 000	4 932 000	6 467 000	5 935 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,08 %	6,84 %	26,23 %	15,11 %
Debt-to-Equity Ratio	0,02	0,02	2,18	2,18
Operating Profit Margin	84,46 %	43,42 %	62,11 %	36,44 %
Current Ratio	12,36	413,33	2,94	5,53
Quick Ratio	−4,83	-	2,94	5,53
Equity Ratio	0,95	0,98	0,27	0,3
Gross Profit Margin	100 %	99,49 %	100 %	100 %