RAM BIL AS

7026 TRONDHEIM

Finances

Share Ownership

Return on Equity

136,34 %

Current Ratio

1,02

Debt-to-Equity Ratio

3,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 898 000	3 818 000	4 150 000	3 951 000
Net Income	454 000	238 000	164 000	335 000
Total Assets	2 544 000	2 124 000	2 241 000	3 124 000
Total Equity	333 000	115 000	−22 000	98 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 898 000	3 818 000	4 150 000	3 951 000
Expenditure	4 263 000	3 470 000	3 871 000	3 466 000
Operating Profit	636 000	349 000	278 000	486 000
Financial Income	0	0	0	0
Financial Costs	53 000	41 000	70 000	43 000
Financial Balance	−53 000	−41 000	−70 000	−43 000
Earnings Before Tax	583 000	308 000	209 000	443 000
Tax	129 000	70 000	45 000	108 000
Net Income	454 000	238 000	164 000	335 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 372 000	1 172 000	1 467 000	1 678 000
Total Current Assets	1 171 000	952 000	774 000	1 446 000
Total Assets	2 544 000	2 124 000	2 241 000	3 124 000
Total Retained Equity	311 000	92 000	−44 000	72 000
Total Equity	333 000	115 000	−22 000	98 000
Total Long-Term Debt	1 058 000	1 172 000	1 656 000	1 558 000
Total Current Debt	1 153 000	837 000	607 000	1 468 000
Total Equity and Debt	2 544 000	2 124 000	2 241 000	3 124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 897 000	3 818 000	4 150 000	3 837 000
Other Income	0	0	0	114 000
Revenue	4 898 000	3 818 000	4 150 000	3 951 000
Cost of Goods Sold	109 000	0	0	0
Salary Costs	2 670 000	2 227 000	2 569 000	2 550 000
Depreciation	239 000	257 000	248 000	46 000
Impairment	0	0	0	0
Expenditure	4 263 000	3 470 000	3 871 000	3 466 000
Operating Profit	636 000	349 000	278 000	486 000
Financial Income	0	0	0	0
Financial Costs	53 000	41 000	70 000	43 000
Financial Balance	−53 000	−41 000	−70 000	−43 000
Dividends	235 000	75 000	0	277 000
Net Income	454 000	238 000	164 000	335 000

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	1 372 000	1 172 000	1 467 000	1 383 000
Fixtures	0	0	0	0
Total Tangible Assets	1 372 000	1 172 000	1 467 000	1 383 000
Total Fiancial Fixed Assets	0	0	0	295 000
Total Fixed Assets	1 372 000	1 172 000	1 467 000	1 678 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	398 000	360 000	427 000	576 000
Total Current Assets	1 171 000	952 000	774 000	1 446 000
Total Assets	2 544 000	2 124 000	2 241 000	3 124 000
Total Equity	333 000	115 000	−22 000	98 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 058 000	1 172 000	1 656 000	1 558 000
Creditors	98 000	99 000	70 000	514 000
Unpaid Taxes	314 000	328 000	260 000	293 000
Dividends	235 000	75 000	0	277 000
Other Current Debt	386 000	260 000	248 000	362 000
Total Current Debt	1 153 000	837 000	607 000	1 468 000
Total Equity and Debt	2 544 000	2 124 000	2 241 000	3 124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	136,34 %	206,96 %	−745,45 %	341,84 %
Debt-to-Equity Ratio	3,18	10,19	−75,27	15,9
Operating Profit Margin	12,98 %	9,14 %	6,7 %	12,3 %
Current Ratio	1,02	1,14	1,28	0,99
Quick Ratio	1,02	1,14	1,28	0,99
Equity Ratio	0,13	0,05	−0,01	0,03
Gross Profit Margin	97,77 %	100 %	100 %	100 %