RAAKEN EIENDOM AS

7038 TRONDHEIM

Finances

Share Ownership

Return on Equity

4,97 %

Current Ratio

0,31

Debt-to-Equity Ratio

0,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	395 000	438 000	406 000	400 000
Net Income	89 000	172 000	150 000	119 000
Total Assets	2 667 000	2 695 000	2 729 000	2 764 000
Total Equity	1 792 000	1 703 000	1 532 000	1 382 000

Income (NOK)	2022	2021	2020	2019
Revenue	395 000	438 000	406 000	400 000
Expenditure	221 000	161 000	144 000	169 000
Operating Profit	175 000	277 000	261 000	230 000
Financial Income	0	0	0	0
Financial Costs	54 000	52 000	63 000	77 000
Financial Balance	−54 000	−52 000	−63 000	−77 000
Earnings Before Tax	120 000	225 000	199 000	153 000
Tax	31 000	53 000	49 000	34 000
Net Income	89 000	172 000	150 000	119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 564 000	2 601 000	2 638 000	2 676 000
Total Current Assets	103 000	94 000	91 000	87 000
Total Assets	2 667 000	2 695 000	2 729 000	2 764 000
Total Retained Equity	1 094 000	1 005 000	834 000	684 000
Total Equity	1 792 000	1 703 000	1 532 000	1 382 000
Total Long-Term Debt	538 000	831 000	1 054 000	1 208 000
Total Current Debt	336 000	161 000	143 000	174 000
Total Equity and Debt	2 667 000	2 695 000	2 729 000	2 764 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	392 000	438 000	406 000	400 000
Other Income	3 000	0	0	0
Revenue	395 000	438 000	406 000	400 000
Cost of Goods Sold	0	0	0	0
Salary Costs	36 000	0	34 000	70 000
Depreciation	37 000	37 000	38 000	62 000
Impairment	0	0	0	0
Expenditure	221 000	161 000	144 000	169 000
Operating Profit	175 000	277 000	261 000	230 000
Financial Income	0	0	0	0
Financial Costs	54 000	52 000	63 000	77 000
Financial Balance	−54 000	−52 000	−63 000	−77 000
Dividends	0	0	0	0
Net Income	89 000	172 000	150 000	119 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 564 000	2 564 000	2 564 000	2 564 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	37 000	74 000	113 000
Total Tangible Assets	2 564 000	2 601 000	2 638 000	2 676 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 564 000	2 601 000	2 638 000	2 676 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 000	6 000	0
Total Current Assets	103 000	94 000	91 000	87 000
Total Assets	2 667 000	2 695 000	2 729 000	2 764 000
Total Equity	1 792 000	1 703 000	1 532 000	1 382 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	538 000	831 000	1 054 000	1 208 000
Creditors	12 000	15 000	5 000	1 000
Unpaid Taxes	26 000	28 000	28 000	72 000
Dividends	0	0	0	0
Other Current Debt	267 000	65 000	61 000	61 000
Total Current Debt	336 000	161 000	143 000	174 000
Total Equity and Debt	2 667 000	2 695 000	2 729 000	2 764 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,97 %	10,1 %	9,79 %	8,61 %
Debt-to-Equity Ratio	0,3	0,49	0,69	0,87
Operating Profit Margin	44,3 %	63,24 %	64,29 %	57,5 %
Current Ratio	0,31	0,58	0,64	0,5
Quick Ratio	0,31	0,58	0,64	0,5
Equity Ratio	0,67	0,63	0,56	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %