REALIST NÆRINGSMEGLING AS

0164 OSLO

Finances

Share Ownership

Return on Equity

17,44 %

Current Ratio

−0,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	692 000	2 890 000	3 799 000	8 616 000
Net Income	319 000	627 000	353 000	133 000
Total Assets	853 000	1 965 000	2 996 000	8 490 000
Total Equity	1 829 000	1 510 000	882 000	5 922 000

Income (NOK)	2022	2021	2020	2019
Revenue	692 000	2 890 000	3 799 000	8 616 000
Expenditure	294 000	2 181 000	3 730 000	8 496 000
Operating Profit	398 000	709 000	70 000	122 000
Financial Income	0	91 000	303 000	17 000
Financial Costs	1 000	6 000	20 000	6 000
Financial Balance	−1 000	85 000	283 000	11 000
Earnings Before Tax	397 000	795 000	353 000	133 000
Tax	77 000	167 000	0	0
Net Income	319 000	627 000	353 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	846 000	846 000	1 024 000	941 000
Total Current Assets	7 000	1 119 000	1 972 000	7 548 000
Total Assets	853 000	1 965 000	2 996 000	8 490 000
Total Retained Equity	1 299 000	980 000	353 000	4 871 000
Total Equity	1 829 000	1 510 000	882 000	5 922 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	−976 000	455 000	2 114 000	2 566 000
Total Equity and Debt	853 000	1 965 000	2 996 000	8 490 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	664 000	2 806 000	1 765 000	7 063 000
Other Income	28 000	83 000	2 034 000	1 554 000
Revenue	692 000	2 890 000	3 799 000	8 616 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	694 000	1 983 000	5 205 000
Depreciation	0	43 000	32 000	56 000
Impairment	0	0	0	0
Expenditure	294 000	2 181 000	3 730 000	8 496 000
Operating Profit	398 000	709 000	70 000	122 000
Financial Income	0	91 000	303 000	17 000
Financial Costs	1 000	6 000	20 000	6 000
Financial Balance	−1 000	85 000	283 000	11 000
Dividends	0	0	0	0
Net Income	319 000	627 000	353 000	133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	22 000	34 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	205 000	205 000	226 000	246 000
Total Tangible Assets	205 000	205 000	248 000	280 000
Total Fiancial Fixed Assets	641 000	641 000	776 000	662 000
Total Fixed Assets	846 000	846 000	1 024 000	941 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	67 000	467 000	10 000	1 676 000
Total Current Assets	7 000	1 119 000	1 972 000	7 548 000
Total Assets	853 000	1 965 000	2 996 000	8 490 000
Total Equity	1 829 000	1 510 000	882 000	5 922 000
Short-Term Group Debt	−1 077 000	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	0	194 000	376 000	440 000
Unpaid Taxes	0	58 000	80 000	762 000
Dividends	0	0	0	0
Other Current Debt	24 000	37 000	1 658 000	1 363 000
Total Current Debt	−976 000	455 000	2 114 000	2 566 000
Total Equity and Debt	853 000	1 965 000	2 996 000	8 490 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,44 %	41,52 %	40,02 %	2,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	57,51 %	24,53 %	1,84 %	1,42 %
Current Ratio	−0,01	2,46	0,93	2,94
Quick Ratio	−0,01	2,46	0,93	2,94
Equity Ratio	2,14	0,77	0,29	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %