RAUAN EIENDOM AS

3256 LARVIK

Finances

Share Ownership

Return on Equity

19,09 %

Current Ratio

0,69

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 377 000	1 425 000	1 448 000	1 319 000
Net Income	825 000	12 000	388 000	386 000
Total Assets	6 289 000	5 542 000	5 829 000	5 971 000
Total Equity	4 321 000	3 496 000	3 516 000	3 127 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 377 000	1 425 000	1 448 000	1 319 000
Expenditure	871 000	1 351 000	883 000	837 000
Operating Profit	506 000	74 000	566 000	482 000
Financial Income	483 000	4 000	0	72 000
Financial Costs	68 000	63 000	68 000	79 000
Financial Balance	415 000	−59 000	−68 000	−7 000
Earnings Before Tax	921 000	15 000	498 000	475 000
Tax	96 000	3 000	110 000	89 000
Net Income	825 000	12 000	388 000	386 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 994 000	4 898 000	5 063 000	5 229 000
Total Current Assets	1 296 000	644 000	766 000	743 000
Total Assets	6 289 000	5 542 000	5 829 000	5 971 000
Total Retained Equity	3 867 000	3 042 000	3 062 000	2 673 000
Total Equity	4 321 000	3 496 000	3 516 000	3 127 000
Total Long-Term Debt	100 000	100 000	108 000	112 000
Total Current Debt	1 869 000	1 946 000	2 205 000	2 732 000
Total Equity and Debt	6 289 000	5 542 000	5 829 000	5 971 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000	84 000	51 000	73 000
Other Income	1 374 000	1 341 000	1 397 000	1 246 000
Revenue	1 377 000	1 425 000	1 448 000	1 319 000
Cost of Goods Sold	0	11 000	11 000	17 000
Salary Costs	90 000	56 000	131 000	63 000
Depreciation	148 000	165 000	166 000	174 000
Impairment	0	0	0	0
Expenditure	871 000	1 351 000	883 000	837 000
Operating Profit	506 000	74 000	566 000	482 000
Financial Income	483 000	4 000	0	72 000
Financial Costs	68 000	63 000	68 000	79 000
Financial Balance	415 000	−59 000	−68 000	−7 000
Dividends	0	0	0	0
Net Income	825 000	12 000	388 000	386 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 843 000	4 822 000	4 885 000	4 949 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	150 000	76 000	178 000	279 000
Total Tangible Assets	4 993 000	4 898 000	5 063 000	5 228 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 994 000	4 898 000	5 063 000	5 229 000
Stock	0	0	0	0
Total Investments	1 057 000	547 000	512 000	476 000
Cash, Bank	203 000	61 000	220 000	195 000
Total Current Assets	1 296 000	644 000	766 000	743 000
Total Assets	6 289 000	5 542 000	5 829 000	5 971 000
Total Equity	4 321 000	3 496 000	3 516 000	3 127 000
Short-Term Group Debt	0	41 000	0	100 000
Total Long-Term Debt	100 000	100 000	108 000	112 000
Creditors	24 000	12 000	4 000	3 000
Unpaid Taxes	37 000	16 000	27 000	30 000
Dividends	0	0	0	0
Other Current Debt	252 000	234 000	240 000	507 000
Total Current Debt	1 869 000	1 946 000	2 205 000	2 732 000
Total Equity and Debt	6 289 000	5 542 000	5 829 000	5 971 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,09 %	0,34 %	11,04 %	12,34 %
Debt-to-Equity Ratio	0,02	0,03	0,03	0,04
Operating Profit Margin	36,75 %	5,19 %	39,09 %	36,54 %
Current Ratio	0,69	0,33	0,35	0,27
Quick Ratio	0,69	0,33	0,35	0,27
Equity Ratio	0,69	0,63	0,6	0,52
Gross Profit Margin	100 %	99,23 %	99,24 %	98,71 %