RUSTMYRVEIEN BORETTSLAG

2408 ELVERUM

Finances

Share Ownership

Return on Equity

−0,69 %

Current Ratio

11,81

Debt-to-Equity Ratio

0,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	809 000	793 000	723 000	667 000
Net Income	−25 000	190 000	84 000	51 000
Total Assets	6 388 000	6 106 000	6 214 000	6 470 000
Total Equity	3 642 000	3 667 000	3 477 000	3 393 000

Income (NOK)	2022	2021	2020	2019
Revenue	809 000	793 000	723 000	667 000
Expenditure	795 000	580 000	606 000	574 000
Operating Profit	13 000	213 000	117 000	93 000
Financial Income	1 000	0	0	1 000
Financial Costs	39 000	23 000	33 000	43 000
Financial Balance	−38 000	−23 000	−33 000	−42 000
Earnings Before Tax	−25 000	190 000	84 000	51 000
Tax	0	0	0	0
Net Income	−25 000	190 000	84 000	51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 951 000	5 938 000	5 938 000	5 938 000
Total Current Assets	437 000	168 000	276 000	532 000
Total Assets	6 388 000	6 106 000	6 214 000	6 470 000
Total Retained Equity	3 641 000	3 666 000	3 476 000	3 392 000
Total Equity	3 642 000	3 667 000	3 477 000	3 393 000
Total Long-Term Debt	2 709 000	2 430 000	2 612 000	2 898 000
Total Current Debt	37 000	9 000	125 000	179 000
Total Equity and Debt	6 388 000	6 106 000	6 214 000	6 470 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	809 000	793 000	723 000	667 000
Revenue	809 000	793 000	723 000	667 000
Cost of Goods Sold	0	0	0	0
Salary Costs	62 000	68 000	66 000	51 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	795 000	580 000	606 000	574 000
Operating Profit	13 000	213 000	117 000	93 000
Financial Income	1 000	0	0	1 000
Financial Costs	39 000	23 000	33 000	43 000
Financial Balance	−38 000	−23 000	−33 000	−42 000
Dividends	0	0	0	0
Net Income	−25 000	190 000	84 000	51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 427 000	5 427 000	5 427 000	5 427 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	510 000	510 000	510 000	510 000
Total Tangible Assets	5 938 000	5 938 000	5 938 000	5 938 000
Total Fiancial Fixed Assets	13 000	0	0	0
Total Fixed Assets	5 951 000	5 938 000	5 938 000	5 938 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	418 000	150 000	250 000	456 000
Total Current Assets	437 000	168 000	276 000	532 000
Total Assets	6 388 000	6 106 000	6 214 000	6 470 000
Total Equity	3 642 000	3 667 000	3 477 000	3 393 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 709 000	2 430 000	2 612 000	2 898 000
Creditors	31 000	0	9 000	62 000
Unpaid Taxes	4 000	5 000	6 000	5 000
Dividends	0	0	0	0
Other Current Debt	2 000	3 000	3 000	1 000
Total Current Debt	37 000	9 000	125 000	179 000
Total Equity and Debt	6 388 000	6 106 000	6 214 000	6 470 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,69 %	5,18 %	2,42 %	1,5 %
Debt-to-Equity Ratio	0,74	0,66	0,75	0,85
Operating Profit Margin	1,61 %	26,86 %	16,18 %	13,94 %
Current Ratio	11,81	18,67	2,21	2,97
Quick Ratio	11,81	18,67	2,21	2,97
Equity Ratio	0,57	0,6	0,56	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %