RASCH KONSULT AS

1423 SKI

Finances

Share Ownership

Return on Equity

36,61 %

Current Ratio

2,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 670 000	1 770 000	1 908 000	0
Net Income	346 000	623 000	595 000	0
Total Assets	1 434 000	1 094 000	1 107 000	30 000
Total Equity	945 000	598 000	375 000	30 000

Income (NOK)	2022	2021	2020
Revenue	1 670 000	1 770 000	1 908 000
Expenditure	1 265 000	971 000	1 143 000
Operating Profit	406 000	799 000	764 000
Financial Income	2 000	0	0
Financial Costs	1 000	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	407 000	799 000	763 000
Tax	61 000	176 000	168 000
Net Income	346 000	623 000	595 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 434 000	1 094 000	1 107 000	30 000
Total Assets	1 434 000	1 094 000	1 107 000	30 000
Total Retained Equity	915 000	568 000	345 000	0
Total Equity	945 000	598 000	375 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	489 000	496 000	732 000	0
Total Equity and Debt	1 434 000	1 094 000	1 107 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 670 000	1 770 000	1 908 000
Other Income	0	0	0
Revenue	1 670 000	1 770 000	1 908 000
Cost of Goods Sold	0	0	0
Salary Costs	1 068 000	820 000	1 005 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 265 000	971 000	1 143 000
Operating Profit	406 000	799 000	764 000
Financial Income	2 000	0	0
Financial Costs	1 000	0	0
Financial Balance	1 000	0	0
Dividends	0	400 000	250 000
Net Income	346 000	623 000	595 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	975 000	930 000	521 000	30 000
Total Current Assets	1 434 000	1 094 000	1 107 000	30 000
Total Assets	1 434 000	1 094 000	1 107 000	30 000
Total Equity	945 000	598 000	375 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	49 000	49 000	49 000	0
Unpaid Taxes	145 000	150 000	147 000	0
Dividends	0	400 000	250 000	0
Other Current Debt	206 000	121 000	117 000	0
Total Current Debt	489 000	496 000	732 000	0
Total Equity and Debt	1 434 000	1 094 000	1 107 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,61 %	104,18 %	158,67 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,31 %	45,14 %	40,04 %	-
Current Ratio	2,93	2,21	1,51	-
Quick Ratio	2,93	2,21	1,51	-
Equity Ratio	0,66	0,55	0,34	1
Gross Profit Margin	100 %	100 %	100 %	-