RAKNE EIENDOM AS

2067 JESSHEIM

Finances

Share Ownership

Return on Equity

26,09 %

Current Ratio

Debt-to-Equity Ratio

27,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	111 000	88 000	90 000	96 000
Net Income	6 000	0	−103 000	−3 000
Total Assets	653 000	695 000	743 000	892 000
Total Equity	23 000	17 000	17 000	120 000

Income (NOK)	2022	2021	2020	2019
Revenue	111 000	88 000	90 000	96 000
Expenditure	82 000	67 000	197 000	71 000
Operating Profit	29 000	20 000	−108 000	25 000
Financial Income	0	0	0	0
Financial Costs	22 000	21 000	24 000	28 000
Financial Balance	−22 000	−21 000	−24 000	−28 000
Earnings Before Tax	8 000	0	−132 000	−3 000
Tax	2 000	0	−29 000	−1 000
Net Income	6 000	0	−103 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	623 000	647 000	674 000	603 000
Total Current Assets	31 000	48 000	69 000	289 000
Total Assets	653 000	695 000	743 000	892 000
Total Retained Equity	−77 000	−83 000	−83 000	20 000
Total Equity	23 000	17 000	17 000	120 000
Total Long-Term Debt	630 000	678 000	725 000	769 000
Total Current Debt	1 000	1 000	1 000	4 000
Total Equity and Debt	653 000	695 000	743 000	892 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	111 000	88 000	90 000	96 000
Revenue	111 000	88 000	90 000	96 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	23 000	26 000	24 000	23 000
Impairment	0	0	0	0
Expenditure	82 000	67 000	197 000	71 000
Operating Profit	29 000	20 000	−108 000	25 000
Financial Income	0	0	0	0
Financial Costs	22 000	21 000	24 000	28 000
Financial Balance	−22 000	−21 000	−24 000	−28 000
Dividends	0	0	0	0
Net Income	6 000	0	−103 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	51 000	53 000	53 000	34 000
Real Eastate	572 000	595 000	621 000	569 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	572 000	595 000	621 000	569 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	623 000	647 000	674 000	603 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	48 000	59 000	289 000
Total Current Assets	31 000	48 000	69 000	289 000
Total Assets	653 000	695 000	743 000	892 000
Total Equity	23 000	17 000	17 000	120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	630 000	678 000	725 000	769 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	2 000
Total Current Debt	1 000	1 000	1 000	4 000
Total Equity and Debt	653 000	695 000	743 000	892 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,09 %	0 %	−605,88 %	−2,5 %
Debt-to-Equity Ratio	27,39	39,88	42,65	6,41
Operating Profit Margin	26,13 %	22,73 %	−120 %	26,04 %
Current Ratio	31	48	69	72,25
Quick Ratio	31	48	69	72,25
Equity Ratio	0,04	0,02	0,02	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %