RASMUSSEN EIENDOM AS

5068 BERGEN

Finances

Return on Equity

55,54 %

Current Ratio

0,83

Debt-to-Equity Ratio

1,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	57 169 000	54 183 000	63 784 000	66 549 000
Net Income	526 968 000	11 385 000	24 289 000	12 802 000
Total Assets	2 495 983 000	1 750 519 000	1 548 171 000	1 258 152 000
Total Equity	948 891 000	421 923 000	410 538 000	125 221 000

Income (NOK)	2022	2021	2020	2019
Revenue	57 169 000	54 183 000	63 784 000	66 549 000
Expenditure	39 503 000	29 520 000	36 175 000	37 563 000
Operating Profit	17 667 000	24 663 000	27 609 000	28 985 000
Financial Income	559 525 000	21 069 000	33 103 000	12 897 000
Financial Costs	45 181 000	30 319 000	30 535 000	24 872 000
Financial Balance	514 344 000	−9 250 000	2 568 000	−11 975 000
Earnings Before Tax	532 011 000	15 414 000	30 177 000	17 011 000
Tax	5 043 000	4 029 000	5 887 000	4 208 000
Net Income	526 968 000	11 385 000	24 289 000	12 802 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 453 497 000	1 722 613 000	1 490 924 000	1 168 665 000
Total Current Assets	42 485 000	27 906 000	57 247 000	89 487 000
Total Assets	2 495 983 000	1 750 519 000	1 548 171 000	1 258 152 000
Total Retained Equity	857 735 000	330 767 000	319 382 000	89 103 000
Total Equity	948 891 000	421 923 000	410 538 000	125 221 000
Total Long-Term Debt	1 496 079 000	1 316 054 000	1 121 875 000	1 040 620 000
Total Current Debt	51 013 000	12 542 000	15 759 000	92 311 000
Total Equity and Debt	2 495 983 000	1 750 519 000	1 548 171 000	1 258 152 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 632 000	5 720 000	6 295 000	6 150 000
Other Income	50 537 000	48 464 000	57 489 000	60 399 000
Revenue	57 169 000	54 183 000	63 784 000	66 549 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 995 000	5 562 000	6 124 000	6 242 000
Depreciation	9 576 000	8 304 000	8 207 000	7 912 000
Impairment	0	0	0	0
Expenditure	39 503 000	29 520 000	36 175 000	37 563 000
Operating Profit	17 667 000	24 663 000	27 609 000	28 985 000
Financial Income	559 525 000	21 069 000	33 103 000	12 897 000
Financial Costs	45 181 000	30 319 000	30 535 000	24 872 000
Financial Balance	514 344 000	−9 250 000	2 568 000	−11 975 000
Dividends	0	0	0	0
Net Income	526 968 000	11 385 000	24 289 000	12 802 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	663 394 000	598 939 000	548 526 000	560 117 000
Machinery and Plant Facilities	0	0	0	895 000
Fixtures	6 959 000	2 418 000	1 557 000	980 000
Total Tangible Assets	670 353 000	601 357 000	550 082 000	561 991 000
Total Fiancial Fixed Assets	1 783 144 000	1 121 255 000	940 842 000	606 674 000
Total Fixed Assets	2 453 497 000	1 722 613 000	1 490 924 000	1 168 665 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 019 000	770 000	765 000	890 000
Total Current Assets	42 485 000	27 906 000	57 247 000	89 487 000
Total Assets	2 495 983 000	1 750 519 000	1 548 171 000	1 258 152 000
Total Equity	948 891 000	421 923 000	410 538 000	125 221 000
Short-Term Group Debt	30 893 000	0	0	0
Total Long-Term Debt	1 496 079 000	1 316 054 000	1 121 875 000	1 040 620 000
Creditors	4 528 000	1 283 000	1 640 000	3 242 000
Unpaid Taxes	347 000	7 444 000	3 004 000	2 859 000
Dividends	0	0	0	0
Other Current Debt	15 224 000	1 045 000	6 947 000	86 210 000
Total Current Debt	51 013 000	12 542 000	15 759 000	92 311 000
Total Equity and Debt	2 495 983 000	1 750 519 000	1 548 171 000	1 258 152 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,54 %	2,7 %	5,92 %	10,22 %
Debt-to-Equity Ratio	1,58	3,12	2,73	8,31
Operating Profit Margin	30,9 %	45,52 %	43,29 %	43,55 %
Current Ratio	0,83	2,23	3,63	0,97
Quick Ratio	0,83	2,23	3,63	0,97
Equity Ratio	0,38	0,24	0,27	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %