SAMEIET PEDER HANSENS GATE 3

9008 TROMSØ

Finances

Share Ownership

Return on Equity

19,13 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	160 000	160 000	160 000	140 000
Net Income	97 000	84 000	92 000	32 000
Total Assets	507 000	410 000	326 000	234 000
Total Equity	507 000	410 000	326 000	234 000

Income (NOK)	2021	2020	2019	2018
Revenue	160 000	160 000	160 000	140 000
Expenditure	66 000	79 000	70 000	109 000
Operating Profit	94 000	81 000	90 000	31 000
Financial Income	3 000	3 000	2 000	0
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	2 000	0
Earnings Before Tax	97 000	84 000	92 000	32 000
Tax	0	0	0	0
Net Income	97 000	84 000	92 000	32 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	11 000	26 000	41 000
Total Current Assets	507 000	399 000	300 000	193 000
Total Assets	507 000	410 000	326 000	234 000
Total Retained Equity	507 000	410 000	326 000	234 000
Total Equity	507 000	410 000	326 000	234 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	507 000	410 000	326 000	234 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	160 000	160 000	160 000	140 000
Revenue	160 000	160 000	160 000	140 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	15 000	15 000	4 000
Impairment	0	0	0	0
Expenditure	66 000	79 000	70 000	109 000
Operating Profit	94 000	81 000	90 000	31 000
Financial Income	3 000	3 000	2 000	0
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	2 000	0
Dividends	0	0	0	0
Net Income	97 000	84 000	92 000	32 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	11 000	26 000	41 000
Total Tangible Assets	0	11 000	26 000	41 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	11 000	26 000	41 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	489 000	385 000	289 000	190 000
Total Current Assets	507 000	399 000	300 000	193 000
Total Assets	507 000	410 000	326 000	234 000
Total Equity	507 000	410 000	326 000	234 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	507 000	410 000	326 000	234 000

Financial indicators	2021	2020	2019	2018
Return on Equity	19,13 %	20,49 %	28,22 %	13,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	58,75 %	50,63 %	56,25 %	22,14 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table