RUNE BYREMO AS

4610 KRISTIANSAND S

Finances

Return on Equity

65,14 %

Current Ratio

0,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	920 000	683 000	72 000	55 000
Net Income	114 000	33 000	−13 000	−56 000
Total Assets	327 000	370 000	59 000	51 000
Total Equity	175 000	62 000	29 000	42 000

Income (NOK)	2022	2021	2020	2019
Revenue	920 000	683 000	72 000	55 000
Expenditure	865 000	646 000	88 000	41 000
Operating Profit	54 000	37 000	−16 000	14 000
Financial Income	5 000	1 000	0	0
Financial Costs	−67 000	0	0	67 000
Financial Balance	72 000	1 000	0	−67 000
Earnings Before Tax	127 000	38 000	−16 000	−53 000
Tax	13 000	5 000	−3 000	3 000
Net Income	114 000	33 000	−13 000	−56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	176 000	76 000	52 000	49 000
Total Current Assets	151 000	294 000	7 000	2 000
Total Assets	327 000	370 000	59 000	51 000
Total Retained Equity	145 000	32 000	−1 000	12 000
Total Equity	175 000	62 000	29 000	42 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	152 000	309 000	30 000	9 000
Total Equity and Debt	327 000	370 000	59 000	51 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	920 000	683 000	72 000	55 000
Other Income	0	0	0	0
Revenue	920 000	683 000	72 000	55 000
Cost of Goods Sold	0	0	2 000	0
Salary Costs	725 000	556 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	865 000	646 000	88 000	41 000
Operating Profit	54 000	37 000	−16 000	14 000
Financial Income	5 000	1 000	0	0
Financial Costs	−67 000	0	0	67 000
Financial Balance	72 000	1 000	0	−67 000
Dividends	0	0	0	0
Net Income	114 000	33 000	−13 000	−56 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	176 000	76 000	52 000	49 000
Total Fixed Assets	176 000	76 000	52 000	49 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	139 000	292 000	1 000	0
Total Current Assets	151 000	294 000	7 000	2 000
Total Assets	327 000	370 000	59 000	51 000
Total Equity	175 000	62 000	29 000	42 000
Short-Term Group Debt	0	0	2 000	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	12 000	29 000	6 000
Unpaid Taxes	65 000	241 000	0	0
Dividends	0	0	0	0
Other Current Debt	64 000	50 000	0	0
Total Current Debt	152 000	309 000	30 000	9 000
Total Equity and Debt	327 000	370 000	59 000	51 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,14 %	53,23 %	−44,83 %	−133,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,87 %	5,42 %	−22,22 %	25,45 %
Current Ratio	0,99	0,95	0,23	0,22
Quick Ratio	0,99	0,95	0,23	0,22
Equity Ratio	0,54	0,17	0,49	0,82
Gross Profit Margin	100 %	100 %	97,22 %	100 %