RAMBJØRA BUTIKK SUPPORT AS

6270 BRATTVÅG

Finances

Share Ownership

Return on Equity

61,05 %

Current Ratio

0,83

Debt-to-Equity Ratio

−0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 363 000	5 661 000	5 288 000	2 898 000
Net Income	−934 000	269 000	−83 000	−744 000
Total Assets	7 102 000	1 601 000	1 546 000	4 965 000
Total Equity	−1 530 000	−596 000	−865 000	−697 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 363 000	5 661 000	5 288 000	2 898 000
Expenditure	5 293 000	5 388 000	5 363 000	3 609 000
Operating Profit	−930 000	272 000	−75 000	−711 000
Financial Income	0	0	0	51 000
Financial Costs	4 000	4 000	7 000	91 000
Financial Balance	−4 000	−4 000	−7 000	−40 000
Earnings Before Tax	−934 000	269 000	−83 000	−751 000
Tax	0	0	0	−7 000
Net Income	−934 000	269 000	−83 000	−744 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	7 102 000	1 601 000	1 546 000	4 965 000
Total Assets	7 102 000	1 601 000	1 546 000	4 965 000
Total Retained Equity	−1 880 000	−946 000	−1 215 000	−797 000
Total Equity	−1 530 000	−596 000	−865 000	−697 000
Total Long-Term Debt	100 000	100 000	100 000	0
Total Current Debt	8 532 000	2 097 000	2 311 000	5 662 000
Total Equity and Debt	7 102 000	1 601 000	1 546 000	4 965 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 363 000	5 661 000	5 288 000	2 898 000
Other Income	0	0	0	0
Revenue	4 363 000	5 661 000	5 288 000	2 898 000
Cost of Goods Sold	2 599 000	3 135 000	2 864 000	2 614 000
Salary Costs	1 290 000	750 000	800 000	632 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 293 000	5 388 000	5 363 000	3 609 000
Operating Profit	−930 000	272 000	−75 000	−711 000
Financial Income	0	0	0	51 000
Financial Costs	4 000	4 000	7 000	91 000
Financial Balance	−4 000	−4 000	−7 000	−40 000
Dividends	0	0	0	0
Net Income	−934 000	269 000	−83 000	−744 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	191 000	106 000	117 000	25 000
Total Current Assets	7 102 000	1 601 000	1 546 000	4 965 000
Total Assets	7 102 000	1 601 000	1 546 000	4 965 000
Total Equity	−1 530 000	−596 000	−865 000	−697 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	100 000	100 000	100 000	0
Creditors	6 472 000	253 000	420 000	5 047 000
Unpaid Taxes	737 000	609 000	634 000	283 000
Dividends	0	0	0	0
Other Current Debt	1 328 000	1 241 000	1 263 000	339 000
Total Current Debt	8 532 000	2 097 000	2 311 000	5 662 000
Total Equity and Debt	7 102 000	1 601 000	1 546 000	4 965 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,05 %	−45,13 %	9,6 %	106,74 %
Debt-to-Equity Ratio	−0,07	−0,17	−0,12	−0
Operating Profit Margin	−21,32 %	4,8 %	−1,42 %	−24,53 %
Current Ratio	0,83	0,76	0,67	0,88
Quick Ratio	0,83	0,76	0,67	0,88
Equity Ratio	−0,22	−0,37	−0,56	−0,14
Gross Profit Margin	40,43 %	44,62 %	45,84 %	9,8 %