RAUNEHAUG EIGEDOM AS

6856 SOGNDAL

Finances

Share Ownership

Return on Equity

105,71 %

Current Ratio

5,94

Debt-to-Equity Ratio

−16,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	3 000
Net Income	−222 000	−99 000	−277 000	−106 000
Total Assets	3 448 000	2 710 000	2 336 000	1 956 000
Total Equity	−210 000	12 000	1 010 000	963 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	3 000
Expenditure	172 000	116 000	214 000	90 000
Operating Profit	−172 000	−117 000	−214 000	−88 000
Financial Income	4 000	0	1 000	0
Financial Costs	116 000	10 000	50 000	47 000
Financial Balance	−112 000	−10 000	−49 000	−47 000
Earnings Before Tax	−284 000	−127 000	−263 000	−135 000
Tax	−62 000	−28 000	13 000	−28 000
Net Income	−222 000	−99 000	−277 000	−106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 598 000	2 460 000	2 318 000	1 850 000
Total Current Assets	850 000	250 000	19 000	106 000
Total Assets	3 448 000	2 710 000	2 336 000	1 956 000
Total Retained Equity	−310 000	−88 000	910 000	863 000
Total Equity	−210 000	12 000	1 010 000	963 000
Total Long-Term Debt	3 514 000	2 617 000	715 000	805 000
Total Current Debt	143 000	81 000	611 000	189 000
Total Equity and Debt	3 448 000	2 710 000	2 336 000	1 956 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	3 000
Revenue	0	0	0	3 000
Cost of Goods Sold	0	0	3 000	0
Salary Costs	55 000	55 000	55 000	−18 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	172 000	116 000	214 000	90 000
Operating Profit	−172 000	−117 000	−214 000	−88 000
Financial Income	4 000	0	1 000	0
Financial Costs	116 000	10 000	50 000	47 000
Financial Balance	−112 000	−10 000	−49 000	−47 000
Dividends	0	0	0	0
Net Income	−222 000	−99 000	−277 000	−106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 613 000	2 460 000	2 318 000	1 850 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 613 000	2 460 000	2 318 000	1 850 000
Total Fiancial Fixed Assets	−16 000	0	0	0
Total Fixed Assets	2 598 000	2 460 000	2 318 000	1 850 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	97 000	130 000	19 000	106 000
Total Current Assets	850 000	250 000	19 000	106 000
Total Assets	3 448 000	2 710 000	2 336 000	1 956 000
Total Equity	−210 000	12 000	1 010 000	963 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 514 000	2 617 000	715 000	805 000
Creditors	95 000	6 000	111 000	1 000
Unpaid Taxes	0	0	5 000	0
Dividends	0	0	0	0
Other Current Debt	8 000	6 000	392 000	15 000
Total Current Debt	143 000	81 000	611 000	189 000
Total Equity and Debt	3 448 000	2 710 000	2 336 000	1 956 000

Financial indicators	2022	2021	2020	2019
Return on Equity	105,71 %	−825 %	−27,43 %	−11,01 %
Debt-to-Equity Ratio	−16,73	218,08	0,71	0,84
Operating Profit Margin	-	-	-	−2 933,33 %
Current Ratio	5,94	3,09	0,03	0,56
Quick Ratio	5,94	3,09	0,03	0,56
Equity Ratio	−0,06	0	0,43	0,49
Gross Profit Margin	-	-	-	100 %