RAMBERG LAVPRIS AS

8380 RAMBERG

Finances

Share Ownership

Return on Equity

99,15 %

Current Ratio

1,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	42 306 000	41 390 000	43 774 000	38 624 000
Net Income	1 046 000	1 006 000	1 667 000	1 113 000
Total Assets	6 034 000	5 177 000	6 583 000	5 374 000
Total Equity	1 055 000	1 009 000	1 053 000	1 036 000

Income (NOK)	2022	2021	2020	2019
Revenue	42 306 000	41 390 000	43 774 000	38 624 000
Expenditure	40 960 000	40 090 000	41 620 000	37 178 000
Operating Profit	1 346 000	1 300 000	2 153 000	1 445 000
Financial Income	2 000	0	2 000	2 000
Financial Costs	1 000	2 000	13 000	16 000
Financial Balance	1 000	−2 000	−11 000	−14 000
Earnings Before Tax	1 346 000	1 299 000	2 142 000	1 431 000
Tax	300 000	293 000	475 000	319 000
Net Income	1 046 000	1 006 000	1 667 000	1 113 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	56 000	56 000	56 000	56 000
Total Current Assets	5 978 000	5 121 000	6 527 000	5 318 000
Total Assets	6 034 000	5 177 000	6 583 000	5 374 000
Total Retained Equity	751 000	704 000	749 000	732 000
Total Equity	1 055 000	1 009 000	1 053 000	1 036 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 979 000	4 169 000	5 530 000	4 338 000
Total Equity and Debt	6 034 000	5 177 000	6 583 000	5 374 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	41 620 000	40 776 000	43 263 000	38 010 000
Other Income	686 000	614 000	511 000	614 000
Revenue	42 306 000	41 390 000	43 774 000	38 624 000
Cost of Goods Sold	30 683 000	30 832 000	32 251 000	28 461 000
Salary Costs	4 827 000	3 972 000	4 073 000	4 310 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	40 960 000	40 090 000	41 620 000	37 178 000
Operating Profit	1 346 000	1 300 000	2 153 000	1 445 000
Financial Income	2 000	0	2 000	2 000
Financial Costs	1 000	2 000	13 000	16 000
Financial Balance	1 000	−2 000	−11 000	−14 000
Dividends	1 000 000	1 050 000	1 650 000	1 150 000
Net Income	1 046 000	1 006 000	1 667 000	1 113 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	56 000	56 000	56 000	56 000
Total Fixed Assets	56 000	56 000	56 000	56 000
Stock	2 327 000	2 478 000	2 376 000	2 227 000
Total Investments	0	0	0	0
Cash, Bank	2 600 000	1 375 000	2 845 000	1 828 000
Total Current Assets	5 978 000	5 121 000	6 527 000	5 318 000
Total Assets	6 034 000	5 177 000	6 583 000	5 374 000
Total Equity	1 055 000	1 009 000	1 053 000	1 036 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 554 000	1 396 000	1 642 000	1 244 000
Unpaid Taxes	201 000	146 000	142 000	314 000
Dividends	1 000 000	1 050 000	1 650 000	1 150 000
Other Current Debt	1 925 000	1 283 000	1 621 000	1 312 000
Total Current Debt	4 979 000	4 169 000	5 530 000	4 338 000
Total Equity and Debt	6 034 000	5 177 000	6 583 000	5 374 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,15 %	99,7 %	158,31 %	107,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,18 %	3,14 %	4,92 %	3,74 %
Current Ratio	1,2	1,23	1,18	1,23
Quick Ratio	2,25	3,03	2,07	2,52
Equity Ratio	0,17	0,19	0,16	0,19
Gross Profit Margin	27,47 %	25,51 %	26,32 %	26,31 %