RAMBOLT EIENDOM AS

0354 OSLO

Finances

Share Ownership

Return on Equity

15,62 %

Current Ratio

192,1

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 800 000	4 001 000	2 215 000	2 150 000
Net Income	6 700 000	3 040 000	1 395 000	1 128 000
Total Assets	57 911 000	22 998 000	22 992 000	22 974 000
Total Equity	42 901 000	20 466 000	18 261 000	17 073 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 800 000	4 001 000	2 215 000	2 150 000
Expenditure	1 600 000	780 000	340 000	412 000
Operating Profit	7 200 000	3 221 000	1 875 000	1 738 000
Financial Income	20 000	5 000	0	0
Financial Costs	520 000	186 000	480 000	610 000
Financial Balance	−500 000	−181 000	−480 000	−610 000
Earnings Before Tax	6 700 000	3 040 000	1 395 000	1 128 000
Tax	0	0	0	0
Net Income	6 700 000	3 040 000	1 395 000	1 128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 990 000	21 750 000	10 360 000	10 428 000
Total Current Assets	1 921 000	1 248 000	12 632 000	12 546 000
Total Assets	57 911 000	22 998 000	22 992 000	22 974 000
Total Retained Equity	5 200 000	1 265 000	−940 000	−1 128 000
Total Equity	42 901 000	20 466 000	18 261 000	17 073 000
Total Long-Term Debt	15 000 000	2 531 000	4 730 000	5 900 000
Total Current Debt	10 000	1 000	1 000	1 000
Total Equity and Debt	57 911 000	22 998 000	22 992 000	22 974 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 800 000	4 001 000	2 215 000	2 150 000
Other Income	0	0	0	0
Revenue	8 800 000	4 001 000	2 215 000	2 150 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	600 000	260 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	1 600 000	780 000	340 000	412 000
Operating Profit	7 200 000	3 221 000	1 875 000	1 738 000
Financial Income	20 000	5 000	0	0
Financial Costs	520 000	186 000	480 000	610 000
Financial Balance	−500 000	−181 000	−480 000	−610 000
Dividends	0	0	0	0
Net Income	6 700 000	3 040 000	1 395 000	1 128 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	8 000
Real Eastate	27 770 000	10 020 000	10 020 000	10 020 000
Machinery and Plant Facilities	0	280 000	0	0
Fixtures	1 220 000	0	340 000	400 000
Total Tangible Assets	28 990 000	10 300 000	10 360 000	10 420 000
Total Fiancial Fixed Assets	27 000 000	11 450 000	0	0
Total Fixed Assets	55 990 000	21 750 000	10 360 000	10 428 000
Stock	0	0	0	0
Total Investments	0	0	11 450 000	11 450 000
Cash, Bank	1 921 000	1 248 000	1 182 000	1 096 000
Total Current Assets	1 921 000	1 248 000	12 632 000	12 546 000
Total Assets	57 911 000	22 998 000	22 992 000	22 974 000
Total Equity	42 901 000	20 466 000	18 261 000	17 073 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000 000	2 531 000	4 730 000	5 900 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	1 000	1 000	1 000
Total Current Debt	10 000	1 000	1 000	1 000
Total Equity and Debt	57 911 000	22 998 000	22 992 000	22 974 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,62 %	14,85 %	7,64 %	6,61 %
Debt-to-Equity Ratio	0,35	0,12	0,26	0,35
Operating Profit Margin	81,82 %	80,5 %	84,65 %	80,84 %
Current Ratio	192,1	1 248	12 632	12 546
Quick Ratio	192,1	1 248	12 632	12 546
Equity Ratio	0,74	0,89	0,79	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %