ROTSET EIGEDOM AS

6100 VOLDA

Finances

Share Ownership

Return on Equity

18,6 %

Current Ratio

2,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	300 000	300 000	300 000
Net Income	1 541 000	2 575 000	1 012 000
Total Assets	11 445 000	7 470 000	4 454 000
Total Equity	8 286 000	6 745 000	4 170 000

Income (NOK)	2022	2021	2020
Revenue	300 000	300 000	300 000
Expenditure	4 000	3 000	3 000
Operating Profit	296 000	297 000	297 000
Financial Income	1 681 000	3 000 000	1 000 000
Financial Costs	1 000	0	0
Financial Balance	1 680 000	3 000 000	1 000 000
Earnings Before Tax	1 976 000	3 297 000	1 297 000
Tax	435 000	722 000	285 000
Net Income	1 541 000	2 575 000	1 012 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	2 720 000	1 086 000	157 000
Total Current Assets	8 726 000	6 384 000	4 298 000
Total Assets	11 445 000	7 470 000	4 454 000
Total Retained Equity	6 774 000	5 233 000	2 658 000
Total Equity	8 286 000	6 745 000	4 170 000
Total Long-Term Debt	0	0	0
Total Current Debt	3 160 000	725 000	285 000
Total Equity and Debt	11 445 000	7 470 000	4 454 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	300 000	300 000	300 000
Revenue	300 000	300 000	300 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	1 000	1 000	1 000
Impairment	0	0	0
Expenditure	4 000	3 000	3 000
Operating Profit	296 000	297 000	297 000
Financial Income	1 681 000	3 000 000	1 000 000
Financial Costs	1 000	0	0
Financial Balance	1 680 000	3 000 000	1 000 000
Dividends	0	0	0
Net Income	1 541 000	2 575 000	1 012 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	3 000	3 000	0
Real Eastate	2 717 000	1 083 000	157 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	2 717 000	1 083 000	157 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	2 720 000	1 086 000	157 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	0	0
Total Current Assets	8 726 000	6 384 000	4 298 000
Total Assets	11 445 000	7 470 000	4 454 000
Total Equity	8 286 000	6 745 000	4 170 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	1 000	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	2 724 000	0	0
Total Current Debt	3 160 000	725 000	285 000
Total Equity and Debt	11 445 000	7 470 000	4 454 000

Financial indicators	2022	2021	2020
Return on Equity	18,6 %	38,18 %	24,27 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	98,67 %	99 %	99 %
Current Ratio	2,76	8,81	15,08
Quick Ratio	2,76	8,81	15,08
Equity Ratio	0,72	0,9	0,94
Gross Profit Margin	100 %	100 %	100 %