RUPE EIENDOM AS

2007 KJELLER

Finances

Share Ownership

Return on Equity

111,84 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	986 000	0	0	0
Net Income	170 000	−10 000	−7 000	−9 000
Total Assets	503 000	30 000	30 000	30 000
Total Equity	152 000	−19 000	−8 000	−1 000

Income (NOK)	2022	2021	2020	2019
Revenue	986 000	0	0	0
Expenditure	781 000	10 000	7 000	9 000
Operating Profit	205 000	−10 000	−7 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	205 000	−10 000	−7 000	−9 000
Tax	34 000	0	0	0
Net Income	170 000	−10 000	−7 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	503 000	30 000	30 000	30 000
Total Assets	503 000	30 000	30 000	30 000
Total Retained Equity	132 000	−39 000	−28 000	−21 000
Total Equity	152 000	−19 000	−8 000	−1 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	352 000	49 000	39 000	31 000
Total Equity and Debt	503 000	30 000	30 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	986 000	0	0	0
Other Income	0	0	0	0
Revenue	986 000	0	0	0
Cost of Goods Sold	134 000	0	0	0
Salary Costs	613 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	781 000	10 000	7 000	9 000
Operating Profit	205 000	−10 000	−7 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	170 000	−10 000	−7 000	−9 000

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	448 000	30 000	30 000	30 000
Total Current Assets	503 000	30 000	30 000	30 000
Total Assets	503 000	30 000	30 000	30 000
Total Equity	152 000	−19 000	−8 000	−1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	0	0	0
Unpaid Taxes	137 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	170 000	49 000	39 000	31 000
Total Current Debt	352 000	49 000	39 000	31 000
Total Equity and Debt	503 000	30 000	30 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,84 %	52,63 %	87,5 %	900 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	20,79 %	-	-	-
Current Ratio	1,43	0,61	0,77	0,97
Quick Ratio	1,43	0,61	0,77	0,97
Equity Ratio	0,3	−0,63	−0,27	−0,03
Gross Profit Margin	86,41 %	-	-	-