RS EIENDOM BØRRUD AS

2230 SKOTTERUD

Finances

Share Ownership

Return on Equity

0,63 %

Current Ratio

0,14

Debt-to-Equity Ratio

4,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	284 000	209 000	132 000	44 000
Net Income	6 000	−38 000	−3 000	0
Total Assets	5 488 000	5 501 000	5 469 000	3 079 000
Total Equity	957 000	952 000	989 000	992 000

Income (NOK)	2022	2021	2020	2019
Revenue	284 000	209 000	132 000	44 000
Expenditure	118 000	124 000	54 000	10 000
Operating Profit	166 000	85 000	78 000	34 000
Financial Income	4 000	3 000	1 000	0
Financial Costs	164 000	125 000	81 000	34 000
Financial Balance	−160 000	−122 000	−80 000	−34 000
Earnings Before Tax	6 000	−38 000	−3 000	0
Tax	0	0	0	0
Net Income	6 000	−38 000	−3 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 484 000	5 489 000	5 465 000	3 076 000
Total Current Assets	4 000	12 000	4 000	4 000
Total Assets	5 488 000	5 501 000	5 469 000	3 079 000
Total Retained Equity	−35 000	−40 000	−3 000	0
Total Equity	957 000	952 000	989 000	992 000
Total Long-Term Debt	4 502 000	4 526 000	3 810 000	1 989 000
Total Current Debt	29 000	23 000	670 000	98 000
Total Equity and Debt	5 488 000	5 501 000	5 469 000	3 079 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	284 000	209 000	132 000	44 000
Revenue	284 000	209 000	132 000	44 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	5 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	118 000	124 000	54 000	10 000
Operating Profit	166 000	85 000	78 000	34 000
Financial Income	4 000	3 000	1 000	0
Financial Costs	164 000	125 000	81 000	34 000
Financial Balance	−160 000	−122 000	−80 000	−34 000
Dividends	0	0	0	0
Net Income	6 000	−38 000	−3 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 465 000	5 465 000	5 465 000	3 076 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	19 000	24 000	0	0
Total Tangible Assets	5 484 000	5 489 000	5 465 000	3 076 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 484 000	5 489 000	5 465 000	3 076 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	7 000	1 000	0
Total Current Assets	4 000	12 000	4 000	4 000
Total Assets	5 488 000	5 501 000	5 469 000	3 079 000
Total Equity	957 000	952 000	989 000	992 000
Short-Term Group Debt	0	0	629 000	81 000
Total Long-Term Debt	4 502 000	4 526 000	3 810 000	1 989 000
Creditors	11 000	9 000	28 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	18 000	14 000	13 000	12 000
Total Current Debt	29 000	23 000	670 000	98 000
Total Equity and Debt	5 488 000	5 501 000	5 469 000	3 079 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,63 %	−3,99 %	−0,3 %	0 %
Debt-to-Equity Ratio	4,7	4,75	3,85	2,01
Operating Profit Margin	58,45 %	40,67 %	59,09 %	77,27 %
Current Ratio	0,14	0,52	0,01	0,04
Quick Ratio	0,14	0,52	0,01	0,04
Equity Ratio	0,17	0,17	0,18	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %