R.BYGG EIENDOM AS

1860 TRØGSTAD

Finances

Share Ownership

Return on Equity

44,43 %

Current Ratio

0,19

Debt-to-Equity Ratio

9,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 120 000	952 000	1 093 000	840 000
Net Income	331 000	226 000	275 000	108 000
Total Assets	9 541 000	9 233 000	9 611 000	8 708 000
Total Equity	745 000	1 415 000	1 263 000	1 065 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 120 000	952 000	1 093 000	840 000
Expenditure	357 000	371 000	350 000	347 000
Operating Profit	763 000	581 000	743 000	492 000
Financial Income	1 000	0	4 000	4 000
Financial Costs	340 000	291 000	395 000	358 000
Financial Balance	−339 000	−291 000	−391 000	−354 000
Earnings Before Tax	424 000	290 000	352 000	138 000
Tax	93 000	64 000	77 000	30 000
Net Income	331 000	226 000	275 000	108 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 263 000	8 816 000	8 938 000	8 441 000
Total Current Assets	278 000	416 000	673 000	267 000
Total Assets	9 541 000	9 233 000	9 611 000	8 708 000
Total Retained Equity	224 000	894 000	742 000	544 000
Total Equity	745 000	1 415 000	1 263 000	1 065 000
Total Long-Term Debt	7 350 000	7 638 000	7 930 000	7 305 000
Total Current Debt	1 447 000	180 000	418 000	337 000
Total Equity and Debt	9 541 000	9 233 000	9 611 000	8 708 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	30 000
Other Income	1 120 000	952 000	1 093 000	810 000
Revenue	1 120 000	952 000	1 093 000	840 000
Cost of Goods Sold	0	0	0	30 000
Salary Costs	10 000	0	0	10 000
Depreciation	275 000	290 000	273 000	229 000
Impairment	0	0	0	0
Expenditure	357 000	371 000	350 000	347 000
Operating Profit	763 000	581 000	743 000	492 000
Financial Income	1 000	0	4 000	4 000
Financial Costs	340 000	291 000	395 000	358 000
Financial Balance	−339 000	−291 000	−391 000	−354 000
Dividends	1 000 000	0	0	0
Net Income	331 000	226 000	275 000	108 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 201 000	8 727 000	8 805 000	8 386 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	62 000	89 000	132 000	54 000
Total Tangible Assets	9 263 000	8 816 000	8 938 000	8 441 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 263 000	8 816 000	8 938 000	8 441 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	246 000	407 000	453 000	75 000
Total Current Assets	278 000	416 000	673 000	267 000
Total Assets	9 541 000	9 233 000	9 611 000	8 708 000
Total Equity	745 000	1 415 000	1 263 000	1 065 000
Short-Term Group Debt	98 000	95 000	99 000	0
Total Long-Term Debt	7 350 000	7 638 000	7 930 000	7 305 000
Creditors	5 000	9 000	2 000	254 000
Unpaid Taxes	46 000	24 000	0	0
Dividends	1 000 000	0	0	0
Other Current Debt	232 000	31 000	317 000	83 000
Total Current Debt	1 447 000	180 000	418 000	337 000
Total Equity and Debt	9 541 000	9 233 000	9 611 000	8 708 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,43 %	15,97 %	21,77 %	10,14 %
Debt-to-Equity Ratio	9,87	5,4	6,28	6,86
Operating Profit Margin	68,13 %	61,03 %	67,98 %	58,57 %
Current Ratio	0,19	2,31	1,61	0,79
Quick Ratio	0,19	2,31	1,61	0,79
Equity Ratio	0,08	0,15	0,13	0,12
Gross Profit Margin	100 %	100 %	100 %	96,43 %