RUSVIK INVEST AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

−7,36 %

Current Ratio

5,92

Debt-to-Equity Ratio

3,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	96 000	84 000	24 000	133 000
Net Income	−233 000	−268 000	−311 000	−335 000
Total Assets	13 986 000	13 995 000	13 942 000	14 375 000
Total Equity	3 165 000	3 398 000	3 666 000	3 978 000

Income (NOK)	2022	2021	2020	2019
Revenue	96 000	84 000	24 000	133 000
Expenditure	109 000	94 000	78 000	86 000
Operating Profit	−13 000	−10 000	−54 000	47 000
Financial Income	0	0	0	1 000
Financial Costs	220 000	258 000	257 000	382 000
Financial Balance	−220 000	−258 000	−257 000	−381 000
Earnings Before Tax	−233 000	−268 000	−311 000	−335 000
Tax	0	0	0	0
Net Income	−233 000	−268 000	−311 000	−335 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 914 000	13 914 000	13 914 000	13 914 000
Total Current Assets	71 000	81 000	28 000	460 000
Total Assets	13 986 000	13 995 000	13 942 000	14 375 000
Total Retained Equity	0	−580 000	−311 000	0
Total Equity	3 165 000	3 398 000	3 666 000	3 978 000
Total Long-Term Debt	10 808 000	10 588 000	10 280 000	10 391 000
Total Current Debt	12 000	9 000	−5 000	6 000
Total Equity and Debt	13 986 000	13 995 000	13 942 000	14 375 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	96 000	84 000	24 000	133 000
Revenue	96 000	84 000	24 000	133 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	109 000	94 000	78 000	86 000
Operating Profit	−13 000	−10 000	−54 000	47 000
Financial Income	0	0	0	1 000
Financial Costs	220 000	258 000	257 000	382 000
Financial Balance	−220 000	−258 000	−257 000	−381 000
Dividends	0	0	0	0
Net Income	−233 000	−268 000	−311 000	−335 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 914 000	13 914 000	13 914 000	13 914 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 914 000	13 914 000	13 914 000	13 914 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 914 000	13 914 000	13 914 000	13 914 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	57 000	28 000	312 000
Total Current Assets	71 000	81 000	28 000	460 000
Total Assets	13 986 000	13 995 000	13 942 000	14 375 000
Total Equity	3 165 000	3 398 000	3 666 000	3 978 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 808 000	10 588 000	10 280 000	10 391 000
Creditors	0	9 000	−5 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	0	0	0
Total Current Debt	12 000	9 000	−5 000	6 000
Total Equity and Debt	13 986 000	13 995 000	13 942 000	14 375 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,36 %	−7,89 %	−8,48 %	−8,42 %
Debt-to-Equity Ratio	3,41	3,12	2,8	2,61
Operating Profit Margin	−13,54 %	−11,9 %	−225 %	35,34 %
Current Ratio	5,92	9	−5,6	76,67
Quick Ratio	5,92	9	−5,6	76,67
Equity Ratio	0,23	0,24	0,26	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %