RUDSHAGEN BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

16,63 %

Current Ratio

5,04

Debt-to-Equity Ratio

3,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 972 000	2 650 000	5 421 000	2 763 000
Net Income	2 781 000	1 190 000	4 254 000	1 653 000
Total Assets	67 614 000	67 611 000	67 955 000	67 707 000
Total Equity	16 726 000	13 945 000	12 755 000	8 501 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 972 000	2 650 000	5 421 000	2 763 000
Expenditure	887 000	1 240 000	671 000	571 000
Operating Profit	3 085 000	1 410 000	4 750 000	2 191 000
Financial Income	3 000	0	1 000	3 000
Financial Costs	307 000	221 000	497 000	542 000
Financial Balance	−304 000	−221 000	−496 000	−539 000
Earnings Before Tax	2 781 000	1 190 000	4 254 000	1 653 000
Tax	0	0	0	0
Net Income	2 781 000	1 190 000	4 254 000	1 653 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	66 898 000	66 880 000	66 880 000	66 880 000
Total Current Assets	716 000	731 000	1 075 000	827 000
Total Assets	67 614 000	67 611 000	67 955 000	67 707 000
Total Retained Equity	16 641 000	13 860 000	12 670 000	8 416 000
Total Equity	16 726 000	13 945 000	12 755 000	8 501 000
Total Long-Term Debt	50 746 000	53 522 000	55 062 000	58 976 000
Total Current Debt	142 000	144 000	138 000	229 000
Total Equity and Debt	67 614 000	67 611 000	67 955 000	67 707 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 972 000	2 650 000	5 421 000	2 763 000
Revenue	3 972 000	2 650 000	5 421 000	2 763 000
Cost of Goods Sold	0	0	0	0
Salary Costs	80 000	80 000	66 000	68 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	887 000	1 240 000	671 000	571 000
Operating Profit	3 085 000	1 410 000	4 750 000	2 191 000
Financial Income	3 000	0	1 000	3 000
Financial Costs	307 000	221 000	497 000	542 000
Financial Balance	−304 000	−221 000	−496 000	−539 000
Dividends	0	0	0	0
Net Income	2 781 000	1 190 000	4 254 000	1 653 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	66 880 000	66 880 000	66 880 000	66 880 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	66 880 000	66 880 000	66 880 000	66 880 000
Total Fiancial Fixed Assets	18 000	0	0	0
Total Fixed Assets	66 898 000	66 880 000	66 880 000	66 880 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	690 000	705 000	1 051 000	725 000
Total Current Assets	716 000	731 000	1 075 000	827 000
Total Assets	67 614 000	67 611 000	67 955 000	67 707 000
Total Equity	16 726 000	13 945 000	12 755 000	8 501 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 746 000	53 522 000	55 062 000	58 976 000
Creditors	16 000	24 000	20 000	84 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	14 000	5 000	0	0
Total Current Debt	142 000	144 000	138 000	229 000
Total Equity and Debt	67 614 000	67 611 000	67 955 000	67 707 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,63 %	8,53 %	33,35 %	19,44 %
Debt-to-Equity Ratio	3,03	3,84	4,32	6,94
Operating Profit Margin	77,67 %	53,21 %	87,62 %	79,3 %
Current Ratio	5,04	5,08	7,79	3,61
Quick Ratio	5,04	5,08	7,79	3,61
Equity Ratio	0,25	0,21	0,19	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %