RAMBERGHJØRNET EIENDOM AS

3677 NOTODDEN

Finances

Share Ownership

Return on Equity

15,21 %

Current Ratio

3,5

Debt-to-Equity Ratio

4,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 657 000	3 388 000	3 651 000	3 335 000
Net Income	852 000	727 000	749 000	668 000
Total Assets	31 612 000	31 482 000	34 370 000	37 036 000
Total Equity	5 601 000	4 748 000	4 021 000	3 272 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 657 000	3 388 000	3 651 000	3 335 000
Expenditure	1 525 000	1 723 000	1 686 000	1 196 000
Operating Profit	2 132 000	1 664 000	1 965 000	2 139 000
Financial Income	1 000	0	10 000	11 000
Financial Costs	1 040 000	732 000	1 015 000	1 294 000
Financial Balance	−1 039 000	−732 000	−1 005 000	−1 283 000
Earnings Before Tax	1 093 000	932 000	960 000	856 000
Tax	240 000	205 000	211 000	188 000
Net Income	852 000	727 000	749 000	668 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 334 000	30 176 000	30 958 000	31 821 000
Total Current Assets	2 278 000	1 306 000	3 413 000	5 215 000
Total Assets	31 612 000	31 482 000	34 370 000	37 036 000
Total Retained Equity	3 582 000	2 729 000	2 002 000	1 253 000
Total Equity	5 601 000	4 748 000	4 021 000	3 272 000
Total Long-Term Debt	25 361 000	26 205 000	29 056 000	32 534 000
Total Current Debt	651 000	530 000	1 293 000	1 230 000
Total Equity and Debt	31 612 000	31 482 000	34 370 000	37 036 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 657 000	3 388 000	3 651 000	3 335 000
Revenue	3 657 000	3 388 000	3 651 000	3 335 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	863 000	863 000	863 000	860 000
Impairment	0	0	0	0
Expenditure	1 525 000	1 723 000	1 686 000	1 196 000
Operating Profit	2 132 000	1 664 000	1 965 000	2 139 000
Financial Income	1 000	0	10 000	11 000
Financial Costs	1 040 000	732 000	1 015 000	1 294 000
Financial Balance	−1 039 000	−732 000	−1 005 000	−1 283 000
Dividends	0	0	0	0
Net Income	852 000	727 000	749 000	668 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 334 000	30 176 000	30 958 000	31 821 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	29 334 000	30 176 000	30 958 000	31 821 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 334 000	30 176 000	30 958 000	31 821 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 034 000	963 000	2 282 000	4 234 000
Total Current Assets	2 278 000	1 306 000	3 413 000	5 215 000
Total Assets	31 612 000	31 482 000	34 370 000	37 036 000
Total Equity	5 601 000	4 748 000	4 021 000	3 272 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 361 000	26 205 000	29 056 000	32 534 000
Creditors	3 000	92 000	678 000	859 000
Unpaid Taxes	121 000	113 000	190 000	0
Dividends	0	0	0	0
Other Current Debt	348 000	211 000	237 000	371 000
Total Current Debt	651 000	530 000	1 293 000	1 230 000
Total Equity and Debt	31 612 000	31 482 000	34 370 000	37 036 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,21 %	15,31 %	18,63 %	20,42 %
Debt-to-Equity Ratio	4,53	5,52	7,23	9,94
Operating Profit Margin	58,3 %	49,11 %	53,82 %	64,14 %
Current Ratio	3,5	2,46	2,64	4,24
Quick Ratio	3,5	2,46	2,64	4,24
Equity Ratio	0,18	0,15	0,12	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %