RÅDYRSVINGEN BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

9,11 %

Current Ratio

5,13

Debt-to-Equity Ratio

3,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 477 000	1 476 000	1 477 000	1 445 000
Net Income	474 000	500 000	650 000	597 000
Total Assets	24 205 000	24 230 000	24 245 000	24 095 000
Total Equity	5 204 000	4 730 000	4 231 000	3 581 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 477 000	1 476 000	1 477 000	1 445 000
Expenditure	740 000	700 000	538 000	550 000
Operating Profit	737 000	776 000	939 000	895 000
Financial Income	6 000	5 000	7 000	12 000
Financial Costs	270 000	281 000	295 000	310 000
Financial Balance	−264 000	−276 000	−288 000	−298 000
Earnings Before Tax	474 000	500 000	650 000	597 000
Tax	0	0	0	0
Net Income	474 000	500 000	650 000	597 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 549 000	23 549 000	23 549 000	23 549 000
Total Current Assets	656 000	681 000	697 000	546 000
Total Assets	24 205 000	24 230 000	24 245 000	24 095 000
Total Retained Equity	5 129 000	4 655 000	4 156 000	3 506 000
Total Equity	5 204 000	4 730 000	4 231 000	3 581 000
Total Long-Term Debt	18 872 000	19 403 000	19 921 000	20 426 000
Total Current Debt	128 000	96 000	94 000	88 000
Total Equity and Debt	24 205 000	24 230 000	24 245 000	24 095 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 477 000	1 476 000	1 477 000	1 445 000
Revenue	1 477 000	1 476 000	1 477 000	1 445 000
Cost of Goods Sold	0	0	0	0
Salary Costs	44 000	36 000	34 000	37 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	740 000	700 000	538 000	550 000
Operating Profit	737 000	776 000	939 000	895 000
Financial Income	6 000	5 000	7 000	12 000
Financial Costs	270 000	281 000	295 000	310 000
Financial Balance	−264 000	−276 000	−288 000	−298 000
Dividends	0	0	0	0
Net Income	474 000	500 000	650 000	597 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 549 000	23 549 000	23 549 000	23 549 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 549 000	23 549 000	23 549 000	23 549 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 549 000	23 549 000	23 549 000	23 549 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	533 000	575 000	596 000	451 000
Total Current Assets	656 000	681 000	697 000	546 000
Total Assets	24 205 000	24 230 000	24 245 000	24 095 000
Total Equity	5 204 000	4 730 000	4 231 000	3 581 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 872 000	19 403 000	19 921 000	20 426 000
Creditors	117 000	95 000	92 000	86 000
Unpaid Taxes	1 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	1 000	2 000	2 000
Total Current Debt	128 000	96 000	94 000	88 000
Total Equity and Debt	24 205 000	24 230 000	24 245 000	24 095 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,11 %	10,57 %	15,36 %	16,67 %
Debt-to-Equity Ratio	3,63	4,1	4,71	5,7
Operating Profit Margin	49,9 %	52,57 %	63,57 %	61,94 %
Current Ratio	5,13	7,09	7,41	6,2
Quick Ratio	5,13	7,09	7,41	6,2
Equity Ratio	0,21	0,2	0,17	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %