RAZMAS BYGG AS

3055 KROKSTADELVA

Finances

Share Ownership

Return on Equity

−1,73 %

Current Ratio

1,01

Debt-to-Equity Ratio

2,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 314 000	14 258 000	8 603 000	6 056 000
Net Income	−4 000	38 000	84 000	264 000
Total Assets	3 173 000	3 444 000	1 840 000	523 000
Total Equity	231 000	235 000	197 000	113 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 314 000	14 258 000	8 603 000	6 056 000
Expenditure	14 234 000	14 166 000	8 502 000	5 765 000
Operating Profit	80 000	92 000	101 000	292 000
Financial Income	0	0	0	0
Financial Costs	63 000	55 000	17 000	3 000
Financial Balance	−63 000	−55 000	−17 000	−3 000
Earnings Before Tax	18 000	38 000	84 000	289 000
Tax	22 000	0	0	25 000
Net Income	−4 000	38 000	84 000	264 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	685 000	836 000	384 000	118 000
Total Current Assets	2 488 000	2 608 000	1 457 000	406 000
Total Assets	3 173 000	3 444 000	1 840 000	523 000
Total Retained Equity	206 000	210 000	173 000	88 000
Total Equity	231 000	235 000	197 000	113 000
Total Long-Term Debt	479 000	623 000	336 000	3 000
Total Current Debt	2 464 000	2 586 000	1 307 000	407 000
Total Equity and Debt	3 173 000	3 444 000	1 840 000	523 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 314 000	14 258 000	8 603 000	6 067 000
Other Income	0	0	0	−11 000
Revenue	14 314 000	14 258 000	8 603 000	6 056 000
Cost of Goods Sold	6 101 000	8 869 000	5 783 000	3 437 000
Salary Costs	6 534 000	3 890 000	1 851 000	1 789 000
Depreciation	221 000	201 000	78 000	36 000
Impairment	0	0	0	0
Expenditure	14 234 000	14 166 000	8 502 000	5 765 000
Operating Profit	80 000	92 000	101 000	292 000
Financial Income	0	0	0	0
Financial Costs	63 000	55 000	17 000	3 000
Financial Balance	−63 000	−55 000	−17 000	−3 000
Dividends	0	0	0	0
Net Income	−4 000	38 000	84 000	264 000

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	664 000	836 000	384 000	87 000
Total Tangible Assets	664 000	836 000	384 000	87 000
Total Fiancial Fixed Assets	21 000	0	0	31 000
Total Fixed Assets	685 000	836 000	384 000	118 000
Stock	0	52 000	0	0
Total Investments	0	0	0	0
Cash, Bank	618 000	266 000	716 000	102 000
Total Current Assets	2 488 000	2 608 000	1 457 000	406 000
Total Assets	3 173 000	3 444 000	1 840 000	523 000
Total Equity	231 000	235 000	197 000	113 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	479 000	623 000	336 000	3 000
Creditors	350 000	1 213 000	880 000	111 000
Unpaid Taxes	915 000	496 000	142 000	109 000
Dividends	0	0	0	0
Other Current Debt	1 177 000	877 000	282 000	165 000
Total Current Debt	2 464 000	2 586 000	1 307 000	407 000
Total Equity and Debt	3 173 000	3 444 000	1 840 000	523 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,73 %	16,17 %	42,64 %	233,63 %
Debt-to-Equity Ratio	2,07	2,65	1,71	0,03
Operating Profit Margin	0,56 %	0,65 %	1,17 %	4,82 %
Current Ratio	1,01	1,01	1,11	1
Quick Ratio	1,01	1,03	1,11	1
Equity Ratio	0,07	0,07	0,11	0,22
Gross Profit Margin	57,38 %	37,8 %	32,78 %	43,25 %