RABBEN KONSULT AS

5397 BEKKJARVIK

Finances

Share Ownership

Return on Equity

−11,12 %

Current Ratio

261,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	87 000	80 000	3 484 000	2 681 000
Net Income	−600 000	−278 000	762 000	87 000
Total Assets	5 412 000	6 085 000	6 920 000	5 678 000
Total Equity	5 396 000	5 996 000	6 273 000	5 512 000

Income (NOK)	2022	2021	2020	2019
Revenue	87 000	80 000	3 484 000	2 681 000
Expenditure	684 000	357 000	2 749 000	2 365 000
Operating Profit	−597 000	−278 000	736 000	86 000
Financial Income	0	0	72 000	17 000
Financial Costs	3 000	0	46 000	16 000
Financial Balance	−3 000	0	26 000	1 000
Earnings Before Tax	−600 000	−278 000	762 000	87 000
Tax	0	0	0	0
Net Income	−600 000	−278 000	762 000	87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	967 000	1 216 000	1 340 000	1 464 000
Total Current Assets	4 445 000	4 869 000	5 580 000	4 214 000
Total Assets	5 412 000	6 085 000	6 920 000	5 678 000
Total Retained Equity	1 951 000	2 551 000	2 829 000	2 067 000
Total Equity	5 396 000	5 996 000	6 273 000	5 512 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	17 000	89 000	647 000	167 000
Total Equity and Debt	5 412 000	6 085 000	6 920 000	5 678 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	87 000	80 000	3 484 000	2 678 000
Other Income	0	0	0	3 000
Revenue	87 000	80 000	3 484 000	2 681 000
Cost of Goods Sold	15 000	0	1 556 000	1 217 000
Salary Costs	29 000	35 000	833 000	668 000
Depreciation	248 000	124 000	124 000	124 000
Impairment	0	0	0	0
Expenditure	684 000	357 000	2 749 000	2 365 000
Operating Profit	−597 000	−278 000	736 000	86 000
Financial Income	0	0	72 000	17 000
Financial Costs	3 000	0	46 000	16 000
Financial Balance	−3 000	0	26 000	1 000
Dividends	0	0	0	0
Net Income	−600 000	−278 000	762 000	87 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	967 000	1 216 000	1 340 000	1 464 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	967 000	1 216 000	1 340 000	1 464 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	967 000	1 216 000	1 340 000	1 464 000
Stock	231 000	246 000	246 000	767 000
Total Investments	0	0	0	0
Cash, Bank	4 198 000	4 610 000	4 383 000	2 955 000
Total Current Assets	4 445 000	4 869 000	5 580 000	4 214 000
Total Assets	5 412 000	6 085 000	6 920 000	5 678 000
Total Equity	5 396 000	5 996 000	6 273 000	5 512 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	14 000	6 000	8 000
Unpaid Taxes	3 000	15 000	258 000	99 000
Dividends	0	0	0	0
Other Current Debt	5 000	60 000	383 000	59 000
Total Current Debt	17 000	89 000	647 000	167 000
Total Equity and Debt	5 412 000	6 085 000	6 920 000	5 678 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,12 %	−4,64 %	12,15 %	1,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−686,21 %	−347,5 %	21,13 %	3,21 %
Current Ratio	261,47	54,71	8,62	25,23
Quick Ratio	−20,77	−31,01	13,92	−7,02
Equity Ratio	1	0,99	0,91	0,97
Gross Profit Margin	82,76 %	100 %	55,34 %	54,61 %