RAUSE AS

1890 RAKKESTAD

Finances

Share Ownership

Return on Equity

2,23 %

Current Ratio

5,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 917 000	12 413 000	11 444 000	11 871 000
Net Income	424 000	538 000	447 000	845 000
Total Assets	20 739 000	20 194 000	19 416 000	19 372 000
Total Equity	19 049 000	18 626 000	18 088 000	17 640 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 917 000	12 413 000	11 444 000	11 871 000
Expenditure	12 508 000	11 890 000	11 043 000	11 074 000
Operating Profit	409 000	523 000	401 000	797 000
Financial Income	14 000	15 000	44 000	55 000
Financial Costs	0	0	−2 000	7 000
Financial Balance	14 000	15 000	46 000	48 000
Earnings Before Tax	424 000	538 000	447 000	845 000
Tax	0	0	0	0
Net Income	424 000	538 000	447 000	845 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 166 000	11 688 000	12 535 000	13 051 000
Total Current Assets	8 572 000	8 506 000	6 881 000	6 322 000
Total Assets	20 739 000	20 194 000	19 416 000	19 372 000
Total Retained Equity	18 949 000	18 526 000	17 988 000	17 540 000
Total Equity	19 049 000	18 626 000	18 088 000	17 640 000
Total Long-Term Debt	0	0	0	188 000
Total Current Debt	1 689 000	1 568 000	1 328 000	1 544 000
Total Equity and Debt	20 739 000	20 194 000	19 416 000	19 372 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 818 000	7 464 000	6 374 000	7 363 000
Other Income	5 099 000	4 949 000	5 070 000	4 508 000
Revenue	12 917 000	12 413 000	11 444 000	11 871 000
Cost of Goods Sold	1 193 000	805 000	711 000	837 000
Salary Costs	7 679 000	7 512 000	7 286 000	7 316 000
Depreciation	868 000	867 000	893 000	781 000
Impairment	0	0	0	0
Expenditure	12 508 000	11 890 000	11 043 000	11 074 000
Operating Profit	409 000	523 000	401 000	797 000
Financial Income	14 000	15 000	44 000	55 000
Financial Costs	0	0	−2 000	7 000
Financial Balance	14 000	15 000	46 000	48 000
Dividends	0	0	0	0
Net Income	424 000	538 000	447 000	845 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 538 000	10 638 000	11 047 000	11 471 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	628 000	1 050 000	1 488 000	1 311 000
Total Tangible Assets	12 166 000	11 688 000	12 535 000	12 783 000
Total Fiancial Fixed Assets	0	0	0	268 000
Total Fixed Assets	12 166 000	11 688 000	12 535 000	13 051 000
Stock	362 000	286 000	184 000	177 000
Total Investments	0	0	0	0
Cash, Bank	7 264 000	7 442 000	5 912 000	4 947 000
Total Current Assets	8 572 000	8 506 000	6 881 000	6 322 000
Total Assets	20 739 000	20 194 000	19 416 000	19 372 000
Total Equity	19 049 000	18 626 000	18 088 000	17 640 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	188 000
Creditors	410 000	357 000	147 000	382 000
Unpaid Taxes	503 000	500 000	509 000	494 000
Dividends	0	0	0	0
Other Current Debt	776 000	711 000	672 000	668 000
Total Current Debt	1 689 000	1 568 000	1 328 000	1 544 000
Total Equity and Debt	20 739 000	20 194 000	19 416 000	19 372 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,23 %	2,89 %	2,47 %	4,79 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	3,17 %	4,21 %	3,5 %	6,71 %
Current Ratio	5,08	5,42	5,18	4,09
Quick Ratio	6,46	6,63	6,01	4,62
Equity Ratio	0,92	0,92	0,93	0,91
Gross Profit Margin	90,76 %	93,51 %	93,79 %	92,95 %