RAM ARKITEKTUR AS

2609 LILLEHAMMER

Finances

Return on Equity

38,9 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 635 000	20 132 000	20 453 000	16 299 000
Net Income	1 001 000	504 000	1 269 000	366 000
Total Assets	8 008 000	6 751 000	7 328 000	5 321 000
Total Equity	2 573 000	2 073 000	1 985 000	2 081 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 635 000	20 132 000	20 453 000	16 299 000
Expenditure	20 742 000	18 180 000	15 856 000	14 370 000
Operating Profit	1 283 000	646 000	1 611 000	473 000
Financial Income	6 000	7 000	18 000	4 000
Financial Costs	3 000	6 000	2 000	7 000
Financial Balance	3 000	1 000	16 000	−3 000
Earnings Before Tax	1 286 000	647 000	1 627 000	470 000
Tax	284 000	143 000	358 000	103 000
Net Income	1 001 000	504 000	1 269 000	366 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	934 000	870 000	295 000	300 000
Total Current Assets	7 074 000	5 880 000	7 032 000	5 020 000
Total Assets	8 008 000	6 751 000	7 328 000	5 321 000
Total Retained Equity	2 285 000	1 785 000	1 685 000	1 805 000
Total Equity	2 573 000	2 073 000	1 985 000	2 081 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 435 000	4 678 000	5 343 000	3 239 000
Total Equity and Debt	8 008 000	6 751 000	7 328 000	5 321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 098 000	19 618 000	19 521 000	16 154 000
Other Income	−463 000	514 000	932 000	145 000
Revenue	23 635 000	20 132 000	20 453 000	16 299 000
Cost of Goods Sold	0	0	0	0
Salary Costs	16 043 000	14 615 000	13 264 000	11 558 000
Depreciation	229 000	139 000	136 000	209 000
Impairment	0	0	0	0
Expenditure	20 742 000	18 180 000	15 856 000	14 370 000
Operating Profit	1 283 000	646 000	1 611 000	473 000
Financial Income	6 000	7 000	18 000	4 000
Financial Costs	3 000	6 000	2 000	7 000
Financial Balance	3 000	1 000	16 000	−3 000
Dividends	501 000	403 000	1 161 000	0
Net Income	1 001 000	504 000	1 269 000	366 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 000	14 000	68 000	67 000
Real Eastate	0	0	33 000	0
Machinery and Plant Facilities	90 000	425 000	30 000	80 000
Fixtures	818 000	431 000	165 000	153 000
Total Tangible Assets	908 000	856 000	228 000	233 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	934 000	870 000	295 000	300 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 705 000	1 341 000	3 289 000	2 209 000
Total Current Assets	7 074 000	5 880 000	7 032 000	5 020 000
Total Assets	8 008 000	6 751 000	7 328 000	5 321 000
Total Equity	2 573 000	2 073 000	1 985 000	2 081 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 205 000	741 000	714 000	451 000
Unpaid Taxes	1 898 000	1 973 000	1 716 000	1 589 000
Dividends	501 000	403 000	1 161 000	0
Other Current Debt	1 535 000	1 471 000	1 394 000	1 041 000
Total Current Debt	5 435 000	4 678 000	5 343 000	3 239 000
Total Equity and Debt	8 008 000	6 751 000	7 328 000	5 321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,9 %	24,31 %	63,93 %	17,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,43 %	3,21 %	7,88 %	2,9 %
Current Ratio	1,3	1,26	1,32	1,55
Quick Ratio	1,3	1,26	1,32	1,55
Equity Ratio	0,32	0,31	0,27	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %