company

SAMEIET GRILSTAD PARK B3

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

0,77 %

Current Ratio

1,15

Debt-to-Equity Ratio

−1,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 164 000	2 238 000	1 808 000	1 544 000
Net Income	−11 000	−118 000	−1 540 000	−418 000
Total Assets	1 175 000	1 697 000	1 696 000	1 230 000
Total Equity	−1 422 000	−1 411 000	−1 292 000	248 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 164 000	2 238 000	1 808 000	1 544 000
Expenditure	−2 091 000	−2 279 000	−3 301 000	−1 967 000
Operating Profit	73 000	−41 000	−1 493 000	−423 000
Financial Income	5 000	0	1 000	5 000
Financial Costs	−89 000	−78 000	−48 000	0
Financial Balance	94 000	78 000	49 000	5 000
Earnings Before Tax	−11 000	−118 000	−1 540 000	−418 000
Tax	0	0	0	0
Net Income	−11 000	−118 000	−1 540 000	−418 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 175 000	1 697 000	1 696 000	1 230 000
Total Assets	1 175 000	1 697 000	1 696 000	1 230 000
Total Retained Equity	−1 422 000	−1 411 000	−1 292 000	248 000
Total Equity	−1 422 000	−1 411 000	−1 292 000	248 000
Total Long-Term Debt	1 576 000	1 749 000	1 918 000	0
Total Current Debt	1 021 000	1 359 000	1 070 000	982 000
Total Equity and Debt	1 175 000	1 697 000	1 696 000	1 230 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 164 000	2 238 000	1 808 000	1 544 000
Revenue	2 164 000	2 238 000	1 808 000	1 544 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−97 000	−97 000	−83 000	−86 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−2 091 000	−2 279 000	−3 301 000	−1 967 000
Operating Profit	73 000	−41 000	−1 493 000	−423 000
Financial Income	5 000	0	1 000	5 000
Financial Costs	−89 000	−78 000	−48 000	0
Financial Balance	94 000	78 000	49 000	5 000
Dividends	0	0	0	0
Net Income	−11 000	−118 000	−1 540 000	−418 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 175 000	1 697 000	1 696 000	1 230 000
Total Current Assets	1 175 000	1 697 000	1 696 000	1 230 000
Total Assets	1 175 000	1 697 000	1 696 000	1 230 000
Total Equity	−1 422 000	−1 411 000	−1 292 000	248 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 576 000	1 749 000	1 918 000	0
Creditors	241 000	617 000	321 000	190 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	780 000	742 000	749 000	792 000
Total Current Debt	1 021 000	1 359 000	1 070 000	982 000
Total Equity and Debt	1 175 000	1 697 000	1 696 000	1 230 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,77 %	8,36 %	119,2 %	−168,55 %
Debt-to-Equity Ratio	−1,11	−1,24	−1,48	0
Operating Profit Margin	3,37 %	−1,83 %	−82,58 %	−27,4 %
Current Ratio	1,15	1,25	1,59	1,25
Quick Ratio	1,15	1,25	1,59	1,25
Equity Ratio	−1,21	−0,83	−0,76	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English