ROSENVINGE EIENDOM AS

3057 SOLBERGELVA

Finances

Return on Equity

12,93 %

Current Ratio

19,51

Debt-to-Equity Ratio

1,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	216 000	224 000	224 000	222 000
Net Income	1 075 000	13 000	670 000	58 000
Total Assets	19 688 000	8 651 000	8 732 000	3 238 000
Total Equity	8 311 000	7 236 000	7 222 000	185 000

Income (NOK)	2022	2021	2020	2019
Revenue	216 000	224 000	224 000	222 000
Expenditure	226 000	202 000	243 000	94 000
Operating Profit	−10 000	22 000	−19 000	128 000
Financial Income	1 184 000	38 000	727 000	0
Financial Costs	99 000	47 000	62 000	53 000
Financial Balance	1 085 000	−9 000	665 000	−53 000
Earnings Before Tax	1 075 000	13 000	646 000	75 000
Tax	0	0	−23 000	16 000
Net Income	1 075 000	13 000	670 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 405 000	2 926 000	2 990 000	3 054 000
Total Current Assets	2 283 000	5 726 000	5 742 000	184 000
Total Assets	19 688 000	8 651 000	8 732 000	3 238 000
Total Retained Equity	7 189 000	6 114 000	6 100 000	83 000
Total Equity	8 311 000	7 236 000	7 222 000	185 000
Total Long-Term Debt	11 260 000	1 338 000	1 413 000	3 011 000
Total Current Debt	117 000	78 000	97 000	42 000
Total Equity and Debt	19 688 000	8 651 000	8 732 000	3 238 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	216 000	224 000	224 000	222 000
Revenue	216 000	224 000	224 000	222 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	77 000	64 000	64 000	64 000
Impairment	0	0	0	0
Expenditure	226 000	202 000	243 000	94 000
Operating Profit	−10 000	22 000	−19 000	128 000
Financial Income	1 184 000	38 000	727 000	0
Financial Costs	99 000	47 000	62 000	53 000
Financial Balance	1 085 000	−9 000	665 000	−53 000
Dividends	0	0	0	0
Net Income	1 075 000	13 000	670 000	58 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 405 000	2 926 000	2 990 000	3 054 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 405 000	2 926 000	2 990 000	3 054 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 405 000	2 926 000	2 990 000	3 054 000
Stock	0	0	0	0
Total Investments	1 532 000	5 562 000	5 025 000	0
Cash, Bank	718 000	128 000	653 000	184 000
Total Current Assets	2 283 000	5 726 000	5 742 000	184 000
Total Assets	19 688 000	8 651 000	8 732 000	3 238 000
Total Equity	8 311 000	7 236 000	7 222 000	185 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 260 000	1 338 000	1 413 000	3 011 000
Creditors	60 000	25 000	50 000	0
Unpaid Taxes	11 000	7 000	0	10 000
Dividends	0	0	0	0
Other Current Debt	45 000	47 000	47 000	33 000
Total Current Debt	117 000	78 000	97 000	42 000
Total Equity and Debt	19 688 000	8 651 000	8 732 000	3 238 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,93 %	0,18 %	9,28 %	31,35 %
Debt-to-Equity Ratio	1,35	0,18	0,2	16,28
Operating Profit Margin	−4,63 %	9,82 %	−8,48 %	57,66 %
Current Ratio	19,51	73,41	59,2	4,38
Quick Ratio	19,51	73,41	59,2	4,38
Equity Ratio	0,42	0,84	0,83	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %