RONDANE OPPMÅLING AS

2670 OTTA

Finances

Share Ownership

Return on Equity

23,33 %

Current Ratio

3,51

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 549 000	2 485 000	1 255 000	414 000
Net Income	318 000	524 000	297 000	34 000
Total Assets	1 967 000	1 679 000	1 018 000	526 000
Total Equity	1 363 000	1 044 000	521 000	224 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 549 000	2 485 000	1 255 000	414 000
Expenditure	2 133 000	1 805 000	862 000	364 000
Operating Profit	415 000	680 000	392 000	50 000
Financial Income	1 000	0	0	0
Financial Costs	8 000	9 000	12 000	6 000
Financial Balance	−7 000	−9 000	−12 000	−6 000
Earnings Before Tax	408 000	671 000	380 000	44 000
Tax	90 000	148 000	84 000	10 000
Net Income	318 000	524 000	297 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	177 000	212 000	261 000	199 000
Total Current Assets	1 790 000	1 467 000	758 000	327 000
Total Assets	1 967 000	1 679 000	1 018 000	526 000
Total Retained Equity	1 173 000	854 000	331 000	34 000
Total Equity	1 363 000	1 044 000	521 000	224 000
Total Long-Term Debt	94 000	155 000	211 000	271 000
Total Current Debt	510 000	479 000	286 000	31 000
Total Equity and Debt	1 967 000	1 679 000	1 018 000	526 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 549 000	2 485 000	1 255 000	364 000
Other Income	0	0	0	50 000
Revenue	2 549 000	2 485 000	1 255 000	414 000
Cost of Goods Sold	11 000	2 000	0	1 000
Salary Costs	1 400 000	1 024 000	279 000	2 000
Depreciation	43 000	17 000	15 000	5 000
Impairment	0	0	0	0
Expenditure	2 133 000	1 805 000	862 000	364 000
Operating Profit	415 000	680 000	392 000	50 000
Financial Income	1 000	0	0	0
Financial Costs	8 000	9 000	12 000	6 000
Financial Balance	−7 000	−9 000	−12 000	−6 000
Dividends	0	0	0	0
Net Income	318 000	524 000	297 000	34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	40 000	55 000	70 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	113 000	65 000	0	0
Total Tangible Assets	113 000	65 000	0	0
Total Fiancial Fixed Assets	39 000	107 000	206 000	129 000
Total Fixed Assets	177 000	212 000	261 000	199 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 055 000	1 060 000	448 000	193 000
Total Current Assets	1 790 000	1 467 000	758 000	327 000
Total Assets	1 967 000	1 679 000	1 018 000	526 000
Total Equity	1 363 000	1 044 000	521 000	224 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	94 000	155 000	211 000	271 000
Creditors	0	8 000	16 000	−2 000
Unpaid Taxes	174 000	141 000	99 000	24 000
Dividends	0	0	0	0
Other Current Debt	245 000	187 000	88 000	0
Total Current Debt	510 000	479 000	286 000	31 000
Total Equity and Debt	1 967 000	1 679 000	1 018 000	526 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,33 %	50,19 %	57,01 %	15,18 %
Debt-to-Equity Ratio	0,07	0,15	0,4	1,21
Operating Profit Margin	16,28 %	27,36 %	31,24 %	12,08 %
Current Ratio	3,51	3,06	2,65	10,55
Quick Ratio	3,51	3,06	2,65	10,55
Equity Ratio	0,69	0,62	0,51	0,43
Gross Profit Margin	99,57 %	99,92 %	100 %	99,76 %