RUD PEDERSEN PUBLIC AFFAIRS COMPANY NORGE AS

0152 OSLO

Finances

Share Ownership

Return on Equity

104,85 %

Current Ratio

1,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 989 000	40 879 000	28 006 000	25 902 000
Net Income	4 953 000	4 812 000	2 179 000	2 054 000
Total Assets	20 883 000	19 017 000	13 667 000	13 438 000
Total Equity	4 724 000	3 970 000	3 012 000	3 334 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 989 000	40 879 000	28 006 000	25 902 000
Expenditure	43 640 000	34 525 000	25 076 000	23 206 000
Operating Profit	6 349 000	6 354 000	2 930 000	2 695 000
Financial Income	491 000	212 000	288 000	98 000
Financial Costs	361 000	320 000	401 000	136 000
Financial Balance	130 000	−108 000	−113 000	−38 000
Earnings Before Tax	6 479 000	6 246 000	2 817 000	2 657 000
Tax	1 526 000	1 434 000	638 000	603 000
Net Income	4 953 000	4 812 000	2 179 000	2 054 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	338 000	398 000	679 000	862 000
Total Current Assets	20 545 000	18 618 000	12 989 000	12 576 000
Total Assets	20 883 000	19 017 000	13 667 000	13 438 000
Total Retained Equity	2 724 000	1 970 000	1 012 000	1 334 000
Total Equity	4 724 000	3 970 000	3 012 000	3 334 000
Total Long-Term Debt	0	0	850 000	865 000
Total Current Debt	16 159 000	15 046 000	9 805 000	9 239 000
Total Equity and Debt	20 883 000	19 017 000	13 667 000	13 438 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	49 989 000	40 178 000	27 138 000	28 446 000
Other Income	0	701 000	868 000	−2 544 000
Revenue	49 989 000	40 879 000	28 006 000	25 902 000
Cost of Goods Sold	1 190 000	1 066 000	823 000	939 000
Salary Costs	33 197 000	25 126 000	17 881 000	15 442 000
Depreciation	211 000	211 000	184 000	183 000
Impairment	0	0	0	0
Expenditure	43 640 000	34 525 000	25 076 000	23 206 000
Operating Profit	6 349 000	6 354 000	2 930 000	2 695 000
Financial Income	491 000	212 000	288 000	98 000
Financial Costs	361 000	320 000	401 000	136 000
Financial Balance	130 000	−108 000	−113 000	−38 000
Dividends	4 200 000	4 200 000	2 500 000	1 000 000
Net Income	4 953 000	4 812 000	2 179 000	2 054 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 000	9 000	13 000	18 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	332 000	389 000	565 000	744 000
Total Tangible Assets	338 000	398 000	579 000	762 000
Total Fiancial Fixed Assets	0	0	100 000	100 000
Total Fixed Assets	338 000	398 000	679 000	862 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 089 000	6 957 000	3 155 000	4 491 000
Total Current Assets	20 545 000	18 618 000	12 989 000	12 576 000
Total Assets	20 883 000	19 017 000	13 667 000	13 438 000
Total Equity	4 724 000	3 970 000	3 012 000	3 334 000
Short-Term Group Debt	1 057 000	0	414 000	1 050 000
Total Long-Term Debt	0	0	850 000	865 000
Creditors	790 000	1 168 000	631 000	806 000
Unpaid Taxes	4 649 000	3 889 000	2 650 000	2 243 000
Dividends	4 200 000	4 200 000	2 500 000	1 000 000
Other Current Debt	3 938 000	4 355 000	2 956 000	3 537 000
Total Current Debt	16 159 000	15 046 000	9 805 000	9 239 000
Total Equity and Debt	20 883 000	19 017 000	13 667 000	13 438 000

Financial indicators	2022	2021	2020	2019
Return on Equity	104,85 %	121,21 %	72,34 %	61,61 %
Debt-to-Equity Ratio	0	0	0,28	0,26
Operating Profit Margin	12,7 %	15,54 %	10,46 %	10,4 %
Current Ratio	1,27	1,24	1,32	1,36
Quick Ratio	1,27	1,24	1,32	1,36
Equity Ratio	0,23	0,21	0,22	0,25
Gross Profit Margin	97,62 %	97,39 %	97,06 %	96,37 %