RAMBO CONSULTING AS

3942 PORSGRUNN

Finances

Share Ownership

Return on Equity

77,05 %

Current Ratio

1,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 798 000	2 050 000	1 768 000	1 887 000
Net Income	376 000	179 000	−35 000	87 000
Total Assets	1 100 000	567 000	424 000	430 000
Total Equity	488 000	261 000	82 000	117 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 798 000	2 050 000	1 768 000	1 887 000
Expenditure	2 297 000	1 831 000	1 830 000	1 766 000
Operating Profit	501 000	219 000	−62 000	121 000
Financial Income	2 000	2 000	2 000	0
Financial Costs	0	0	0	6 000
Financial Balance	2 000	2 000	2 000	−6 000
Earnings Before Tax	503 000	220 000	−60 000	115 000
Tax	126 000	41 000	−26 000	28 000
Net Income	376 000	179 000	−35 000	87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	93 000	41 000	52 000	0
Total Current Assets	1 007 000	526 000	371 000	430 000
Total Assets	1 100 000	567 000	424 000	430 000
Total Retained Equity	458 000	231 000	52 000	87 000
Total Equity	488 000	261 000	82 000	117 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	612 000	306 000	341 000	313 000
Total Equity and Debt	1 100 000	567 000	424 000	430 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 798 000	2 050 000	1 768 000	1 887 000
Other Income	0	0	0	0
Revenue	2 798 000	2 050 000	1 768 000	1 887 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 500 000	1 142 000	1 358 000	1 204 000
Depreciation	14 000	11 000	3 000	0
Impairment	0	0	0	0
Expenditure	2 297 000	1 831 000	1 830 000	1 766 000
Operating Profit	501 000	219 000	−62 000	121 000
Financial Income	2 000	2 000	2 000	0
Financial Costs	0	0	0	6 000
Financial Balance	2 000	2 000	2 000	−6 000
Dividends	150 000	0	0	0
Net Income	376 000	179 000	−35 000	87 000

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	78 000	41 000	52 000	0
Fixtures	15 000	0	0	0
Total Tangible Assets	93 000	41 000	52 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	93 000	41 000	52 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	663 000	519 000	129 000	215 000
Total Current Assets	1 007 000	526 000	371 000	430 000
Total Assets	1 100 000	567 000	424 000	430 000
Total Equity	488 000	261 000	82 000	117 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	15 000	0
Unpaid Taxes	212 000	152 000	172 000	150 000
Dividends	150 000	0	0	0
Other Current Debt	140 000	120 000	178 000	135 000
Total Current Debt	612 000	306 000	341 000	313 000
Total Equity and Debt	1 100 000	567 000	424 000	430 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,05 %	68,58 %	−42,68 %	74,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,91 %	10,68 %	−3,51 %	6,41 %
Current Ratio	1,65	1,72	1,09	1,37
Quick Ratio	1,65	1,72	1,09	1,37
Equity Ratio	0,44	0,46	0,19	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %