RAMSDAL MASKIN AS

6900 FLORØ

Finances

Share Ownership

Return on Equity

65,56 %

Current Ratio

1,55

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	70 638 000	63 592 000	54 363 000	35 059 000
Net Income	7 324 000	4 786 000	3 660 000	1 304 000
Total Assets	29 131 000	26 670 000	20 941 000	13 933 000
Total Equity	11 171 000	9 847 000	8 561 000	6 401 000

Income (NOK)	2022	2021	2020	2019
Revenue	70 638 000	63 592 000	54 363 000	35 059 000
Expenditure	61 297 000	57 458 000	49 654 000	33 333 000
Operating Profit	9 341 000	6 135 000	4 708 000	1 725 000
Financial Income	65 000	15 000	34 000	53 000
Financial Costs	5 000	14 000	49 000	104 000
Financial Balance	60 000	1 000	−15 000	−51 000
Earnings Before Tax	9 401 000	6 136 000	4 694 000	1 674 000
Tax	2 077 000	1 350 000	1 033 000	370 000
Net Income	7 324 000	4 786 000	3 660 000	1 304 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 752 000	2 093 000	2 869 000	809 000
Total Current Assets	27 378 000	24 577 000	18 072 000	13 124 000
Total Assets	29 131 000	26 670 000	20 941 000	13 933 000
Total Retained Equity	10 688 000	9 364 000	8 079 000	5 918 000
Total Equity	11 171 000	9 847 000	8 561 000	6 401 000
Total Long-Term Debt	253 000	1 219 000	2 165 000	3 904 000
Total Current Debt	17 706 000	15 604 000	10 215 000	3 627 000
Total Equity and Debt	29 131 000	26 670 000	20 941 000	13 933 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	70 634 000	63 580 000	52 970 000	34 964 000
Other Income	4 000	12 000	1 393 000	95 000
Revenue	70 638 000	63 592 000	54 363 000	35 059 000
Cost of Goods Sold	24 832 000	25 900 000	19 408 000	9 253 000
Salary Costs	16 385 000	16 170 000	13 109 000	10 698 000
Depreciation	442 000	428 000	375 000	217 000
Impairment	0	0	0	0
Expenditure	61 297 000	57 458 000	49 654 000	33 333 000
Operating Profit	9 341 000	6 135 000	4 708 000	1 725 000
Financial Income	65 000	15 000	34 000	53 000
Financial Costs	5 000	14 000	49 000	104 000
Financial Balance	60 000	1 000	−15 000	−51 000
Dividends	6 000 000	3 500 000	1 500 000	0
Net Income	7 324 000	4 786 000	3 660 000	1 304 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	515 000	751 000	1 000 000	0
Fixtures	479 000	471 000	622 000	682 000
Total Tangible Assets	995 000	1 222 000	1 622 000	682 000
Total Fiancial Fixed Assets	757 000	871 000	1 247 000	127 000
Total Fixed Assets	1 752 000	2 093 000	2 869 000	809 000
Stock	1 297 000	728 000	343 000	764 000
Total Investments	560 000	50 000	0	0
Cash, Bank	15 557 000	12 727 000	9 023 000	7 575 000
Total Current Assets	27 378 000	24 577 000	18 072 000	13 124 000
Total Assets	29 131 000	26 670 000	20 941 000	13 933 000
Total Equity	11 171 000	9 847 000	8 561 000	6 401 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	253 000	1 219 000	2 165 000	3 904 000
Creditors	3 608 000	5 695 000	3 379 000	1 438 000
Unpaid Taxes	2 608 000	1 999 000	1 587 000	925 000
Dividends	6 000 000	3 500 000	1 500 000	0
Other Current Debt	2 904 000	3 615 000	2 576 000	1 265 000
Total Current Debt	17 706 000	15 604 000	10 215 000	3 627 000
Total Equity and Debt	29 131 000	26 670 000	20 941 000	13 933 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,56 %	48,6 %	42,75 %	20,37 %
Debt-to-Equity Ratio	0,02	0,12	0,25	0,61
Operating Profit Margin	13,22 %	9,65 %	8,66 %	4,92 %
Current Ratio	1,55	1,58	1,77	3,62
Quick Ratio	1,67	1,65	1,83	4,58
Equity Ratio	0,38	0,37	0,41	0,46
Gross Profit Margin	64,85 %	59,27 %	64,3 %	73,61 %