REBELL EIENDOM AS

3721 SKIEN

Finances

Share Ownership

Return on Equity

1,97 %

Current Ratio

3,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 186 000	1 311 000	638 000	208 000
Net Income	445 000	391 000	−85 000	8 000
Total Assets	22 837 000	22 427 000	18 511 000	9 538 000
Total Equity	22 584 000	22 139 000	12 248 000	6 483 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 186 000	1 311 000	638 000	208 000
Expenditure	617 000	719 000	682 000	93 000
Operating Profit	568 000	592 000	−44 000	115 000
Financial Income	2 000	0	1 000	0
Financial Costs	0	115 000	41 000	105 000
Financial Balance	2 000	−115 000	−40 000	−105 000
Earnings Before Tax	570 000	477 000	−85 000	10 000
Tax	125 000	86 000	0	2 000
Net Income	445 000	391 000	−85 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 022 000	21 992 000	18 341 000	6 407 000
Total Current Assets	815 000	434 000	170 000	3 130 000
Total Assets	22 837 000	22 427 000	18 511 000	9 538 000
Total Retained Equity	759 000	314 000	−77 000	8 000
Total Equity	22 584 000	22 139 000	12 248 000	6 483 000
Total Long-Term Debt	0	76 000	6 161 000	3 000 000
Total Current Debt	254 000	211 000	101 000	55 000
Total Equity and Debt	22 837 000	22 427 000	18 511 000	9 538 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	638 000	0
Other Income	1 186 000	1 311 000	0	208 000
Revenue	1 186 000	1 311 000	638 000	208 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	617 000	719 000	682 000	93 000
Operating Profit	568 000	592 000	−44 000	115 000
Financial Income	2 000	0	1 000	0
Financial Costs	0	115 000	41 000	105 000
Financial Balance	2 000	−115 000	−40 000	−105 000
Dividends	0	0	0	0
Net Income	445 000	391 000	−85 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	11 000	0	0
Real Eastate	22 011 000	21 727 000	18 341 000	6 407 000
Machinery and Plant Facilities	0	254 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 011 000	21 981 000	18 341 000	6 407 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 022 000	21 992 000	18 341 000	6 407 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	776 000	403 000	142 000	132 000
Total Current Assets	815 000	434 000	170 000	3 130 000
Total Assets	22 837 000	22 427 000	18 511 000	9 538 000
Total Equity	22 584 000	22 139 000	12 248 000	6 483 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	76 000	6 161 000	3 000 000
Creditors	25 000	37 000	33 000	18 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	103 000	77 000	68 000	35 000
Total Current Debt	254 000	211 000	101 000	55 000
Total Equity and Debt	22 837 000	22 427 000	18 511 000	9 538 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,97 %	1,77 %	−0,69 %	0,12 %
Debt-to-Equity Ratio	0	0	0,5	0,46
Operating Profit Margin	47,89 %	45,16 %	−6,9 %	55,29 %
Current Ratio	3,21	2,06	1,68	56,91
Quick Ratio	3,21	2,06	1,68	56,91
Equity Ratio	0,99	0,99	0,66	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %