RAUFOSS TAK OG BLIKK EIENDOM AS

2816 GJØVIK

Finances

Share Ownership

Return on Equity

61,4 %

Current Ratio

7,59

Debt-to-Equity Ratio

3,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 670 000	1 587 000	1 428 000	1 405 000
Net Income	905 000	846 000	325 000	281 000
Total Assets	7 420 000	7 543 000	7 438 000	7 796 000
Total Equity	1 474 000	569 000	273 000	249 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 670 000	1 587 000	1 428 000	1 405 000
Expenditure	290 000	318 000	688 000	675 000
Operating Profit	1 379 000	1 269 000	740 000	730 000
Financial Income	7 000	5 000	5 000	6 000
Financial Costs	244 000	193 000	227 000	279 000
Financial Balance	−237 000	−188 000	−222 000	−273 000
Earnings Before Tax	1 142 000	1 081 000	518 000	457 000
Tax	237 000	236 000	193 000	177 000
Net Income	905 000	846 000	325 000	281 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 370 000	5 516 000	5 704 000	6 298 000
Total Current Assets	2 050 000	2 027 000	1 734 000	1 498 000
Total Assets	7 420 000	7 543 000	7 438 000	7 796 000
Total Retained Equity	1 374 000	469 000	173 000	149 000
Total Equity	1 474 000	569 000	273 000	249 000
Total Long-Term Debt	5 676 000	6 166 000	6 656 000	7 146 000
Total Current Debt	270 000	808 000	509 000	401 000
Total Equity and Debt	7 420 000	7 543 000	7 438 000	7 796 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 670 000	1 587 000	1 428 000	1 405 000
Revenue	1 670 000	1 587 000	1 428 000	1 405 000
Cost of Goods Sold	0	0	0	0
Salary Costs	14 000	13 000	0	0
Depreciation	145 000	217 000	593 000	593 000
Impairment	0	0	0	0
Expenditure	290 000	318 000	688 000	675 000
Operating Profit	1 379 000	1 269 000	740 000	730 000
Financial Income	7 000	5 000	5 000	6 000
Financial Costs	244 000	193 000	227 000	279 000
Financial Balance	−237 000	−188 000	−222 000	−273 000
Dividends	0	550 000	300 000	200 000
Net Income	905 000	846 000	325 000	281 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 357 000	5 494 000	5 704 000	6 298 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	22 000	0	0
Total Tangible Assets	5 370 000	5 516 000	5 704 000	6 298 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 370 000	5 516 000	5 704 000	6 298 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 032 000	2 018 000	1 724 000	1 489 000
Total Current Assets	2 050 000	2 027 000	1 734 000	1 498 000
Total Assets	7 420 000	7 543 000	7 438 000	7 796 000
Total Equity	1 474 000	569 000	273 000	249 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 676 000	6 166 000	6 656 000	7 146 000
Creditors	8 000	2 000	0	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	550 000	300 000	200 000
Other Current Debt	25 000	20 000	15 000	21 000
Total Current Debt	270 000	808 000	509 000	401 000
Total Equity and Debt	7 420 000	7 543 000	7 438 000	7 796 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,4 %	148,68 %	119,05 %	112,85 %
Debt-to-Equity Ratio	3,85	10,84	24,38	28,7
Operating Profit Margin	82,57 %	79,96 %	51,82 %	51,96 %
Current Ratio	7,59	2,51	3,41	3,74
Quick Ratio	7,59	2,51	3,41	3,74
Equity Ratio	0,2	0,08	0,04	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %