RAMSKJELL CONSULTING AS

1446 DRØBAK

Finances

Return on Equity

31,48 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 908 000	1 548 000	1 544 000	2 325 000
Net Income	176 000	244 000	424 000	247 000
Total Assets	1 079 000	1 082 000	1 008 000	1 013 000
Total Equity	559 000	533 000	288 000	64 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 908 000	1 548 000	1 544 000	2 325 000
Expenditure	1 681 000	1 182 000	1 044 000	2 010 000
Operating Profit	228 000	365 000	499 000	316 000
Financial Income	0	0	48 000	0
Financial Costs	0	47 000	1 000	0
Financial Balance	0	−47 000	47 000	0
Earnings Before Tax	227 000	319 000	546 000	316 000
Tax	51 000	74 000	122 000	70 000
Net Income	176 000	244 000	424 000	247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	339 000	354 000	242 000	299 000
Total Current Assets	740 000	728 000	766 000	714 000
Total Assets	1 079 000	1 082 000	1 008 000	1 013 000
Total Retained Equity	534 000	508 000	264 000	40 000
Total Equity	559 000	533 000	288 000	64 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	521 000	549 000	720 000	949 000
Total Equity and Debt	1 079 000	1 082 000	1 008 000	1 013 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 908 000	1 548 000	1 544 000	2 325 000
Other Income	0	0	0	0
Revenue	1 908 000	1 548 000	1 544 000	2 325 000
Cost of Goods Sold	392 000	160 000	168 000	35 000
Salary Costs	1 048 000	802 000	809 000	1 640 000
Depreciation	15 000	18 000	23 000	29 000
Impairment	0	0	0	0
Expenditure	1 681 000	1 182 000	1 044 000	2 010 000
Operating Profit	228 000	365 000	499 000	316 000
Financial Income	0	0	48 000	0
Financial Costs	0	47 000	1 000	0
Financial Balance	0	−47 000	47 000	0
Dividends	150 000	0	200 000	230 000
Net Income	176 000	244 000	424 000	247 000

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	59 000	74 000	92 000	115 000
Total Tangible Assets	59 000	74 000	92 000	115 000
Total Fiancial Fixed Assets	280 000	280 000	150 000	183 000
Total Fixed Assets	339 000	354 000	242 000	299 000
Stock	0	0	0	0
Total Investments	210 000	210 000	257 000	0
Cash, Bank	510 000	518 000	465 000	630 000
Total Current Assets	740 000	728 000	766 000	714 000
Total Assets	1 079 000	1 082 000	1 008 000	1 013 000
Total Equity	559 000	533 000	288 000	64 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	0	5 000	7 000
Unpaid Taxes	151 000	344 000	166 000	319 000
Dividends	150 000	0	200 000	230 000
Other Current Debt	155 000	131 000	227 000	324 000
Total Current Debt	521 000	549 000	720 000	949 000
Total Equity and Debt	1 079 000	1 082 000	1 008 000	1 013 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,48 %	45,78 %	147,22 %	385,94 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,95 %	23,58 %	32,32 %	13,59 %
Current Ratio	1,42	1,33	1,06	0,75
Quick Ratio	1,42	1,33	1,06	0,75
Equity Ratio	0,52	0,49	0,29	0,06
Gross Profit Margin	79,45 %	89,66 %	89,12 %	98,49 %