I. RASMUSSEN BYGG AS

3160 STOKKE

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

1,85

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	797 000	1 085 000	862 000	557 000
Net Income	0	10 000	35 000	124 000
Total Assets	309 000	407 000	370 000	319 000
Total Equity	194 000	194 000	184 000	149 000

Income (NOK)	2022	2021	2020	2019
Revenue	797 000	1 085 000	862 000	557 000
Expenditure	799 000	1 072 000	817 000	400 000
Operating Profit	−2 000	12 000	46 000	158 000
Financial Income	2 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	0	0
Earnings Before Tax	0	13 000	45 000	158 000
Tax	0	3 000	10 000	33 000
Net Income	0	10 000	35 000	124 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	108 000	127 000	153 000	192 000
Total Current Assets	202 000	280 000	218 000	127 000
Total Assets	309 000	407 000	370 000	319 000
Total Retained Equity	170 000	170 000	160 000	124 000
Total Equity	194 000	194 000	184 000	149 000
Total Long-Term Debt	6 000	6 000	9 000	9 000
Total Current Debt	109 000	207 000	177 000	161 000
Total Equity and Debt	309 000	407 000	370 000	319 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	797 000	1 085 000	862 000	557 000
Other Income	0	0	0	0
Revenue	797 000	1 085 000	862 000	557 000
Cost of Goods Sold	58 000	252 000	31 000	0
Salary Costs	568 000	630 000	578 000	302 000
Depreciation	20 000	43 000	40 000	7 000
Impairment	0	0	0	0
Expenditure	799 000	1 072 000	817 000	400 000
Operating Profit	−2 000	12 000	46 000	158 000
Financial Income	2 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	0	0
Dividends	0	0	0	0
Net Income	0	10 000	35 000	124 000

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	0	0	0	0
Fixtures	108 000	127 000	153 000	192 000
Total Tangible Assets	108 000	127 000	153 000	192 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	108 000	127 000	153 000	192 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	111 000	170 000	37 000	35 000
Total Current Assets	202 000	280 000	218 000	127 000
Total Assets	309 000	407 000	370 000	319 000
Total Equity	194 000	194 000	184 000	149 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	6 000	9 000	9 000
Creditors	6 000	51 000	15 000	10 000
Unpaid Taxes	48 000	88 000	54 000	54 000
Dividends	0	0	0	0
Other Current Debt	55 000	62 000	97 000	73 000
Total Current Debt	109 000	207 000	177 000	161 000
Total Equity and Debt	309 000	407 000	370 000	319 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	5,15 %	19,02 %	83,22 %
Debt-to-Equity Ratio	0,03	0,03	0,05	0,06
Operating Profit Margin	−0,25 %	1,11 %	5,34 %	28,37 %
Current Ratio	1,85	1,35	1,23	0,79
Quick Ratio	1,85	1,35	1,23	0,79
Equity Ratio	0,63	0,48	0,5	0,47
Gross Profit Margin	92,72 %	76,77 %	96,4 %	100 %