RAMSALT OPPLEVELSER AS

8006 BODØ

Finances

Share Ownership

Return on Equity

8,43 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−80 000	−60 000	−97 000	−741 000
Total Assets	357 000	384 000	417 000	453 000
Total Equity	−949 000	−868 000	−808 000	−711 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	60 000	53 000	91 000	903 000
Operating Profit	−60 000	−53 000	−91 000	−903 000
Financial Income	0	0	0	0
Financial Costs	43 000	24 000	34 000	47 000
Financial Balance	−43 000	−24 000	−34 000	−47 000
Earnings Before Tax	−103 000	−77 000	−125 000	−950 000
Tax	−23 000	−17 000	−27 000	−209 000
Net Income	−80 000	−60 000	−97 000	−741 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	354 000	382 000	415 000	437 000
Total Current Assets	2 000	2 000	3 000	15 000
Total Assets	357 000	384 000	417 000	453 000
Total Retained Equity	−979 000	−1 659 000	−1 599 000	−1 502 000
Total Equity	−949 000	−868 000	−808 000	−711 000
Total Long-Term Debt	0	0	1 200 000	0
Total Current Debt	1 305 000	1 252 000	1 225 000	1 163 000
Total Equity and Debt	357 000	384 000	417 000	453 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	577 000
Depreciation	50 000	50 000	50 000	40 000
Impairment	0	0	0	0
Expenditure	60 000	53 000	91 000	903 000
Operating Profit	−60 000	−53 000	−91 000	−903 000
Financial Income	0	0	0	0
Financial Costs	43 000	24 000	34 000	47 000
Financial Balance	−43 000	−24 000	−34 000	−47 000
Dividends	0	0	0	0
Net Income	−80 000	−60 000	−97 000	−741 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	276 000	253 000	236 000	209 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	78 000	128 000	178 000	228 000
Total Tangible Assets	78 000	128 000	178 000	228 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	354 000	382 000	415 000	437 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	13 000
Total Current Assets	2 000	2 000	3 000	15 000
Total Assets	357 000	384 000	417 000	453 000
Total Equity	−949 000	−868 000	−808 000	−711 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 200 000	0
Creditors	1 000	0	0	0
Unpaid Taxes	0	0	0	18 000
Dividends	0	0	0	0
Other Current Debt	1 304 000	1 252 000	1 225 000	1 145 000
Total Current Debt	1 305 000	1 252 000	1 225 000	1 163 000
Total Equity and Debt	357 000	384 000	417 000	453 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,43 %	6,91 %	12 %	104,22 %
Debt-to-Equity Ratio	−0	−0	−1,49	−0
Operating Profit Margin	-	-	-	-
Current Ratio	0	0	0	0,01
Quick Ratio	0	0	0	0,01
Equity Ratio	−2,66	−2,26	−1,94	−1,57
Gross Profit Margin	-	-	-	-