RØRLEGGERMESTER ERLANDSEN AS

1463 FJELLHAMAR

Finances

Share Ownership

Return on Equity

167,84 %

Current Ratio

1,28

Debt-to-Equity Ratio

1,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 291 000	53 000	0	33 000
Net Income	621 000	−73 000	−23 000	1 280 000
Total Assets	2 071 000	1 252 000	572 000	1 666 000
Total Equity	370 000	499 000	572 000	1 659 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 291 000	53 000	0	33 000
Expenditure	2 470 000	146 000	29 000	111 000
Operating Profit	820 000	−93 000	−29 000	−78 000
Financial Income	4 000	1 000	0	1 350 000
Financial Costs	28 000	3 000	0	0
Financial Balance	−24 000	−2 000	0	1 350 000
Earnings Before Tax	796 000	−95 000	−29 000	1 272 000
Tax	175 000	−22 000	−6 000	−8 000
Net Income	621 000	−73 000	−23 000	1 280 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	607 000	687 000	533 000	300 000
Total Current Assets	1 464 000	565 000	40 000	1 366 000
Total Assets	2 071 000	1 252 000	572 000	1 666 000
Total Retained Equity	340 000	469 000	542 000	1 629 000
Total Equity	370 000	499 000	572 000	1 659 000
Total Long-Term Debt	559 000	637 000	0	0
Total Current Debt	1 142 000	116 000	0	7 000
Total Equity and Debt	2 071 000	1 252 000	572 000	1 666 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 297 000	53 000	0	33 000
Other Income	−7 000	0	0	1 000
Revenue	3 291 000	53 000	0	33 000
Cost of Goods Sold	1 350 000	68 000	0	3 000
Salary Costs	665 000	0	0	64 000
Depreciation	90 000	19 000	24 000	23 000
Impairment	0	0	0	0
Expenditure	2 470 000	146 000	29 000	111 000
Operating Profit	820 000	−93 000	−29 000	−78 000
Financial Income	4 000	1 000	0	1 350 000
Financial Costs	28 000	3 000	0	0
Financial Balance	−24 000	−2 000	0	1 350 000
Dividends	750 000	0	0	0
Net Income	621 000	−73 000	−23 000	1 280 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	35 000	13 000	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	607 000	652 000	20 000	44 000
Total Tangible Assets	607 000	652 000	20 000	44 000
Total Fiancial Fixed Assets	0	0	500 000	250 000
Total Fixed Assets	607 000	687 000	533 000	300 000
Stock	8 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 034 000	330 000	40 000	15 000
Total Current Assets	1 464 000	565 000	40 000	1 366 000
Total Assets	2 071 000	1 252 000	572 000	1 666 000
Total Equity	370 000	499 000	572 000	1 659 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	559 000	637 000	0	0
Creditors	102 000	116 000	0	0
Unpaid Taxes	105 000	0	0	0
Dividends	750 000	0	0	0
Other Current Debt	83 000	0	0	7 000
Total Current Debt	1 142 000	116 000	0	7 000
Total Equity and Debt	2 071 000	1 252 000	572 000	1 666 000

Financial indicators	2022	2021	2020	2019
Return on Equity	167,84 %	−14,63 %	−4,02 %	77,15 %
Debt-to-Equity Ratio	1,51	1,28	0	0
Operating Profit Margin	24,92 %	−175,47 %	-	−236,36 %
Current Ratio	1,28	4,87	-	195,14
Quick Ratio	1,29	4,87	-	195,14
Equity Ratio	0,18	0,4	1	1
Gross Profit Margin	58,98 %	−28,3 %	-	90,91 %

Rotate your device to see the full table