RAUNEVARDEN BURETTSLAG

5417 STORD

Finances

Share Ownership

Return on Equity

13,75 %

Current Ratio

12,22

Debt-to-Equity Ratio

3,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	621 000	605 000	590 000	590 000
Net Income	327 000	270 000	218 000	305 000
Total Assets	11 356 000	11 283 000	11 264 000	11 294 000
Total Equity	2 379 000	2 052 000	1 782 000	1 564 000

Income (NOK)	2022	2021	2020	2019
Revenue	621 000	605 000	590 000	590 000
Expenditure	219 000	246 000	253 000	161 000
Operating Profit	402 000	359 000	338 000	429 000
Financial Income	1 000	0	1 000	0
Financial Costs	−75 000	−89 000	−120 000	−124 000
Financial Balance	76 000	89 000	121 000	124 000
Earnings Before Tax	327 000	270 000	218 000	305 000
Tax	0	0	0	0
Net Income	327 000	270 000	218 000	305 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 075 000	11 075 000	11 075 000	11 075 000
Total Current Assets	281 000	208 000	190 000	219 000
Total Assets	11 356 000	11 283 000	11 264 000	11 294 000
Total Retained Equity	2 354 000	2 027 000	1 757 000	1 539 000
Total Equity	2 379 000	2 052 000	1 782 000	1 564 000
Total Long-Term Debt	8 954 000	9 209 000	9 468 000	9 707 000
Total Current Debt	23 000	21 000	15 000	23 000
Total Equity and Debt	11 356 000	11 283 000	11 264 000	11 294 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	621 000	605 000	590 000	590 000
Revenue	621 000	605 000	590 000	590 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	1 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	219 000	246 000	253 000	161 000
Operating Profit	402 000	359 000	338 000	429 000
Financial Income	1 000	0	1 000	0
Financial Costs	−75 000	−89 000	−120 000	−124 000
Financial Balance	76 000	89 000	121 000	124 000
Dividends	0	0	0	0
Net Income	327 000	270 000	218 000	305 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 075 000	11 075 000	11 075 000	11 075 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 075 000	11 075 000	11 075 000	11 075 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 075 000	11 075 000	11 075 000	11 075 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	281 000	208 000	190 000	192 000
Total Current Assets	281 000	208 000	190 000	219 000
Total Assets	11 356 000	11 283 000	11 264 000	11 294 000
Total Equity	2 379 000	2 052 000	1 782 000	1 564 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 954 000	9 209 000	9 468 000	9 707 000
Creditors	23 000	21 000	15 000	19 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	4 000
Total Current Debt	23 000	21 000	15 000	23 000
Total Equity and Debt	11 356 000	11 283 000	11 264 000	11 294 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,75 %	13,16 %	12,23 %	19,5 %
Debt-to-Equity Ratio	3,76	4,49	5,31	6,21
Operating Profit Margin	64,73 %	59,34 %	57,29 %	72,71 %
Current Ratio	12,22	9,9	12,67	9,52
Quick Ratio	12,22	9,9	12,67	9,52
Equity Ratio	0,21	0,18	0,16	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %