RUSTADTUNET AS

1544 VESTBY

Finances

Return on Equity

−9,97 %

Current Ratio

19,78

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 000	0	1 452 000	79 000
Net Income	−478 000	24 000	1 083 000	90 000
Total Assets	5 036 000	5 645 000	5 722 000	4 416 000
Total Equity	4 796 000	5 324 000	5 350 000	4 317 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 000	0	1 452 000	79 000
Expenditure	690 000	12 000	117 000	34 000
Operating Profit	−666 000	−12 000	1 335 000	45 000
Financial Income	154 000	42 000	52 000	67 000
Financial Costs	96 000	0	0	3 000
Financial Balance	58 000	42 000	52 000	64 000
Earnings Before Tax	−608 000	29 000	1 386 000	109 000
Tax	−130 000	6 000	303 000	20 000
Net Income	−478 000	24 000	1 083 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 653 000	1 715 000	1 780 000	3 063 000
Total Current Assets	3 383 000	3 930 000	3 942 000	1 353 000
Total Assets	5 036 000	5 645 000	5 722 000	4 416 000
Total Retained Equity	4 691 000	5 218 000	5 245 000	4 212 000
Total Equity	4 796 000	5 324 000	5 350 000	4 317 000
Total Long-Term Debt	70 000	200 000	250 000	0
Total Current Debt	171 000	121 000	122 000	98 000
Total Equity and Debt	5 036 000	5 645 000	5 722 000	4 416 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 000	0	0	0
Other Income	0	0	1 452 000	79 000
Revenue	25 000	0	1 452 000	79 000
Cost of Goods Sold	0	0	86 000	0
Salary Costs	645 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	690 000	12 000	117 000	34 000
Operating Profit	−666 000	−12 000	1 335 000	45 000
Financial Income	154 000	42 000	52 000	67 000
Financial Costs	96 000	0	0	3 000
Financial Balance	58 000	42 000	52 000	64 000
Dividends	50 000	50 000	50 000	50 000
Net Income	−478 000	24 000	1 083 000	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	1 231 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	1 231 000
Total Fiancial Fixed Assets	1 653 000	1 715 000	1 780 000	1 832 000
Total Fixed Assets	1 653 000	1 715 000	1 780 000	3 063 000
Stock	0	0	0	0
Total Investments	1 401 000	1 416 000	1 225 000	1 011 000
Cash, Bank	1 979 000	2 514 000	2 717 000	341 000
Total Current Assets	3 383 000	3 930 000	3 942 000	1 353 000
Total Assets	5 036 000	5 645 000	5 722 000	4 416 000
Total Equity	4 796 000	5 324 000	5 350 000	4 317 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	70 000	200 000	250 000	0
Creditors	0	0	3 000	1 000
Unpaid Taxes	61 000	0	0	0
Dividends	50 000	50 000	50 000	50 000
Other Current Debt	60 000	15 000	15 000	28 000
Total Current Debt	171 000	121 000	122 000	98 000
Total Equity and Debt	5 036 000	5 645 000	5 722 000	4 416 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,97 %	0,45 %	20,24 %	2,08 %
Debt-to-Equity Ratio	0,01	0,04	0,05	0
Operating Profit Margin	−2 664 %	-	91,94 %	56,96 %
Current Ratio	19,78	32,48	32,31	13,81
Quick Ratio	19,78	32,48	32,31	13,81
Equity Ratio	0,95	0,94	0,93	0,98
Gross Profit Margin	100 %	-	94,08 %	100 %