RUDSVEGEN 11 AS

2013 SKJETTEN

Finances

Share Ownership

Return on Equity

52,01 %

Current Ratio

0,03

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 065 000	1 029 000	1 011 000	993 000
Net Income	622 000	633 000	607 000	560 000
Total Assets	2 335 000	2 493 000	2 685 000	2 877 000
Total Equity	1 196 000	1 415 000	1 082 000	845 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 065 000	1 029 000	1 011 000	993 000
Expenditure	262 000	204 000	203 000	214 000
Operating Profit	803 000	825 000	808 000	780 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	8 000	15 000	32 000	64 000
Financial Balance	−7 000	−14 000	−31 000	−63 000
Earnings Before Tax	797 000	811 000	778 000	717 000
Tax	175 000	178 000	171 000	158 000
Net Income	622 000	633 000	607 000	560 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 302 000	2 493 000	2 685 000	2 877 000
Total Current Assets	34 000	0	0	0
Total Assets	2 335 000	2 493 000	2 685 000	2 877 000
Total Retained Equity	1 096 000	1 315 000	982 000	745 000
Total Equity	1 196 000	1 415 000	1 082 000	845 000
Total Long-Term Debt	13 000	543 000	1 007 000	1 719 000
Total Current Debt	1 125 000	536 000	596 000	312 000
Total Equity and Debt	2 335 000	2 493 000	2 685 000	2 877 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 065 000	1 029 000	1 011 000	993 000
Other Income	0	0	0	0
Revenue	1 065 000	1 029 000	1 011 000	993 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	192 000	192 000	192 000	192 000
Impairment	0	0	0	0
Expenditure	262 000	204 000	203 000	214 000
Operating Profit	803 000	825 000	808 000	780 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	8 000	15 000	32 000	64 000
Financial Balance	−7 000	−14 000	−31 000	−63 000
Dividends	840 000	300 000	370 000	0
Net Income	622 000	633 000	607 000	560 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 302 000	2 493 000	2 685 000	2 877 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 302 000	2 493 000	2 685 000	2 877 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 302 000	2 493 000	2 685 000	2 877 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	34 000	0	0	0
Total Assets	2 335 000	2 493 000	2 685 000	2 877 000
Total Equity	1 196 000	1 415 000	1 082 000	845 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 000	543 000	1 007 000	1 719 000
Creditors	0	0	0	0
Unpaid Taxes	44 000	43 000	42 000	39 000
Dividends	840 000	300 000	370 000	0
Other Current Debt	50 000	0	0	105 000
Total Current Debt	1 125 000	536 000	596 000	312 000
Total Equity and Debt	2 335 000	2 493 000	2 685 000	2 877 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,01 %	44,73 %	56,1 %	66,27 %
Debt-to-Equity Ratio	0,01	0,38	0,93	2,03
Operating Profit Margin	75,4 %	80,17 %	79,92 %	78,55 %
Current Ratio	0,03	0	0	0
Quick Ratio	0,03	0	0	0
Equity Ratio	0,51	0,57	0,4	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %