RASMUSSEN MESTERBYGG AS

1357 BEKKESTUA

Finances

Share Ownership

Return on Equity

259,42 %

Current Ratio

1,04

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 966 000	5 978 000	2 444 000	3 986 000
Net Income	358 000	−345 000	−20 000	90 000
Total Assets	2 393 000	1 134 000	862 000	1 226 000
Total Equity	138 000	−20 000	325 000	345 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 966 000	5 978 000	2 444 000	3 986 000
Expenditure	5 602 000	6 323 000	2 481 000	3 869 000
Operating Profit	365 000	−344 000	−37 000	117 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	1 000	3 000
Financial Balance	−2 000	−1 000	−1 000	−3 000
Earnings Before Tax	363 000	−345 000	−37 000	115 000
Tax	5 000	0	−17 000	25 000
Net Income	358 000	−345 000	−20 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	85 000	57 000	18 000
Total Current Assets	2 349 000	1 049 000	805 000	1 208 000
Total Assets	2 393 000	1 134 000	862 000	1 226 000
Total Retained Equity	38 000	−120 000	216 000	236 000
Total Equity	138 000	−20 000	325 000	345 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	2 254 000	1 154 000	537 000	881 000
Total Equity and Debt	2 393 000	1 134 000	862 000	1 226 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 966 000	5 926 000	2 429 000	3 986 000
Other Income	0	52 000	15 000	0
Revenue	5 966 000	5 978 000	2 444 000	3 986 000
Cost of Goods Sold	3 155 000	4 655 000	1 024 000	2 351 000
Salary Costs	2 062 000	1 330 000	1 227 000	1 315 000
Depreciation	5 000	5 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	5 602 000	6 323 000	2 481 000	3 869 000
Operating Profit	365 000	−344 000	−37 000	117 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	1 000	3 000
Financial Balance	−2 000	−1 000	−1 000	−3 000
Dividends	200 000	0	0	0
Net Income	358 000	−345 000	−20 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 000	9 000	14 000	18 000
Total Tangible Assets	4 000	9 000	14 000	18 000
Total Fiancial Fixed Assets	40 000	76 000	43 000	0
Total Fixed Assets	44 000	85 000	57 000	18 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 514 000	874 000	775 000	1 057 000
Total Current Assets	2 349 000	1 049 000	805 000	1 208 000
Total Assets	2 393 000	1 134 000	862 000	1 226 000
Total Equity	138 000	−20 000	325 000	345 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	473 000	343 000	149 000	572 000
Unpaid Taxes	465 000	115 000	265 000	159 000
Dividends	200 000	0	0	0
Other Current Debt	1 113 000	697 000	122 000	125 000
Total Current Debt	2 254 000	1 154 000	537 000	881 000
Total Equity and Debt	2 393 000	1 134 000	862 000	1 226 000

Financial indicators	2022	2021	2020	2019
Return on Equity	259,42 %	1 725 %	−6,15 %	26,09 %
Debt-to-Equity Ratio	0,01	−0	0	0
Operating Profit Margin	6,12 %	−5,75 %	−1,51 %	2,94 %
Current Ratio	1,04	0,91	1,5	1,37
Quick Ratio	1,04	0,91	1,5	1,37
Equity Ratio	0,06	−0,02	0,38	0,28
Gross Profit Margin	47,12 %	22,13 %	58,1 %	41,02 %