SAMEIET SPEILET

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

21,72 %

Current Ratio

6,02

Debt-to-Equity Ratio

0,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 757 000	2 277 000	1 610 000	1 451 000
Net Income	174 000	129 000	109 000	−136 000
Total Assets	1 559 000	1 272 000	1 131 000	1 037 000
Total Equity	801 000	627 000	498 000	388 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 757 000	2 277 000	1 610 000	1 451 000
Expenditure	1 604 000	2 152 000	1 506 000	1 598 000
Operating Profit	153 000	125 000	104 000	−147 000
Financial Income	21 000	4 000	5 000	11 000
Financial Costs	0	0	0	0
Financial Balance	21 000	4 000	5 000	11 000
Earnings Before Tax	174 000	129 000	109 000	−136 000
Tax	0	0	0	0
Net Income	174 000	129 000	109 000	−136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	127 000	192 000	200 000	156 000
Total Current Assets	1 432 000	1 081 000	931 000	881 000
Total Assets	1 559 000	1 272 000	1 131 000	1 037 000
Total Retained Equity	801 000	627 000	498 000	388 000
Total Equity	801 000	627 000	498 000	388 000
Total Long-Term Debt	519 000	419 000	509 000	409 000
Total Current Debt	238 000	226 000	124 000	239 000
Total Equity and Debt	1 559 000	1 272 000	1 131 000	1 037 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 757 000	2 277 000	1 610 000	1 451 000
Revenue	1 757 000	2 277 000	1 610 000	1 451 000
Cost of Goods Sold	0	0	0	0
Salary Costs	68 000	80 000	55 000	57 000
Depreciation	65 000	66 000	42 000	34 000
Impairment	0	0	0	0
Expenditure	1 604 000	2 152 000	1 506 000	1 598 000
Operating Profit	153 000	125 000	104 000	−147 000
Financial Income	21 000	4 000	5 000	11 000
Financial Costs	0	0	0	0
Financial Balance	21 000	4 000	5 000	11 000
Dividends	0	0	0	0
Net Income	174 000	129 000	109 000	−136 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	92 000	136 000	122 000	100 000
Machinery and Plant Facilities	23 000	38 000	53 000	25 000
Fixtures	11 000	18 000	25 000	31 000
Total Tangible Assets	127 000	192 000	200 000	156 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	127 000	192 000	200 000	156 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 356 000	922 000	814 000	763 000
Total Current Assets	1 432 000	1 081 000	931 000	881 000
Total Assets	1 559 000	1 272 000	1 131 000	1 037 000
Total Equity	801 000	627 000	498 000	388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	519 000	419 000	509 000	409 000
Creditors	160 000	144 000	57 000	157 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	79 000	83 000	67 000	83 000
Total Current Debt	238 000	226 000	124 000	239 000
Total Equity and Debt	1 559 000	1 272 000	1 131 000	1 037 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,72 %	20,57 %	21,89 %	−35,05 %
Debt-to-Equity Ratio	0,65	0,67	1,02	1,05
Operating Profit Margin	8,71 %	5,49 %	6,46 %	−10,13 %
Current Ratio	6,02	4,78	7,51	3,69
Quick Ratio	6,02	4,78	7,51	3,69
Equity Ratio	0,51	0,49	0,44	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table