RODVANG EIENDOM AS

2053 JESSHEIM

Finances

Share Ownership

Return on Equity

1 700 %

Current Ratio

1,07

Debt-to-Equity Ratio

446,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 251 000	1 068 000	997 000	937 000
Net Income	510 000	508 000	378 000	339 000
Total Assets	14 276 000	12 513 000	12 265 000	12 151 000
Total Equity	30 000	39 000	233 000	504 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 251 000	1 068 000	997 000	937 000
Expenditure	419 000	302 000	381 000	361 000
Operating Profit	833 000	766 000	615 000	576 000
Financial Income	1 000	0	0	5 000
Financial Costs	180 000	114 000	131 000	146 000
Financial Balance	−179 000	−114 000	−131 000	−141 000
Earnings Before Tax	654 000	651 000	485 000	435 000
Tax	144 000	143 000	107 000	96 000
Net Income	510 000	508 000	378 000	339 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 371 000	10 679 000	10 844 000	10 771 000
Total Current Assets	905 000	1 834 000	1 421 000	1 380 000
Total Assets	14 276 000	12 513 000	12 265 000	12 151 000
Total Retained Equity	0	9 000	203 000	474 000
Total Equity	30 000	39 000	233 000	504 000
Total Long-Term Debt	13 403 000	11 328 000	10 993 000	10 868 000
Total Current Debt	843 000	1 146 000	1 039 000	779 000
Total Equity and Debt	14 276 000	12 513 000	12 265 000	12 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	77 000	0	937 000
Other Income	1 251 000	991 000	997 000	0
Revenue	1 251 000	1 068 000	997 000	937 000
Cost of Goods Sold	0	0	0	17 000
Salary Costs	0	0	0	0
Depreciation	209 000	165 000	165 000	165 000
Impairment	0	0	0	0
Expenditure	419 000	302 000	381 000	361 000
Operating Profit	833 000	766 000	615 000	576 000
Financial Income	1 000	0	0	5 000
Financial Costs	180 000	114 000	131 000	146 000
Financial Balance	−179 000	−114 000	−131 000	−141 000
Dividends	0	0	0	0
Net Income	510 000	508 000	378 000	339 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 353 000	10 679 000	10 844 000	10 771 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	0	0	0
Total Tangible Assets	13 371 000	10 679 000	10 844 000	10 771 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 371 000	10 679 000	10 844 000	10 771 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	827 000	1 713 000	1 319 000	1 281 000
Total Current Assets	905 000	1 834 000	1 421 000	1 380 000
Total Assets	14 276 000	12 513 000	12 265 000	12 151 000
Total Equity	30 000	39 000	233 000	504 000
Short-Term Group Debt	666 000	900 000	831 000	434 000
Total Long-Term Debt	13 403 000	11 328 000	10 993 000	10 868 000
Creditors	26 000	112 000	80 000	65 000
Unpaid Taxes	23 000	38 000	44 000	48 000
Dividends	0	0	0	0
Other Current Debt	70 000	82 000	84 000	100 000
Total Current Debt	843 000	1 146 000	1 039 000	779 000
Total Equity and Debt	14 276 000	12 513 000	12 265 000	12 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 700 %	1 302,56 %	162,23 %	67,26 %
Debt-to-Equity Ratio	446,77	290,46	47,18	21,56
Operating Profit Margin	66,59 %	71,72 %	61,69 %	61,47 %
Current Ratio	1,07	1,6	1,37	1,77
Quick Ratio	1,07	1,6	1,37	1,77
Equity Ratio	0	0	0,02	0,04
Gross Profit Margin	100 %	100 %	100 %	98,19 %