SAMEIET SARTORGÅRDEN

5353 STRAUME

Finances

Share Ownership

Return on Equity

13,05 %

Current Ratio

81,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 655 000	1 475 000	1 391 000	1 393 000
Net Income	298 000	158 000	203 000	217 000
Total Assets	2 303 000	1 971 000	1 811 000	1 624 000
Total Equity	2 284 000	1 969 000	1 810 000	1 607 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 655 000	1 475 000	1 391 000	1 393 000
Expenditure	1 365 000	1 318 000	1 190 000	1 177 000
Operating Profit	290 000	156 000	202 000	216 000
Financial Income	8 000	2 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	8 000	2 000	1 000	1 000
Earnings Before Tax	298 000	158 000	203 000	217 000
Tax	0	0	0	0
Net Income	298 000	158 000	203 000	217 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	763 000	777 000	432 000	450 000
Total Current Assets	1 540 000	1 194 000	1 379 000	1 174 000
Total Assets	2 303 000	1 971 000	1 811 000	1 624 000
Total Retained Equity	2 284 000	1 969 000	1 810 000	1 607 000
Total Equity	2 284 000	1 969 000	1 810 000	1 607 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	19 000	2 000	1 000	17 000
Total Equity and Debt	2 303 000	1 971 000	1 811 000	1 624 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 655 000	1 438 000	1 391 000	1 391 000
Other Income	0	37 000	0	2 000
Revenue	1 655 000	1 475 000	1 391 000	1 393 000
Cost of Goods Sold	0	0	0	0
Salary Costs	80 000	81 000	72 000	88 000
Depreciation	31 000	51 000	18 000	19 000
Impairment	0	0	0	0
Expenditure	1 365 000	1 318 000	1 190 000	1 177 000
Operating Profit	290 000	156 000	202 000	216 000
Financial Income	8 000	2 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	8 000	2 000	1 000	1 000
Dividends	0	0	0	0
Net Income	298 000	158 000	203 000	217 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	763 000	794 000	432 000	450 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	−17 000	0	0
Total Tangible Assets	763 000	777 000	432 000	450 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	763 000	777 000	432 000	450 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 329 000	1 019 000	1 212 000	1 039 000
Total Current Assets	1 540 000	1 194 000	1 379 000	1 174 000
Total Assets	2 303 000	1 971 000	1 811 000	1 624 000
Total Equity	2 284 000	1 969 000	1 810 000	1 607 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	16 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	19 000	2 000	1 000	1 000
Total Current Debt	19 000	2 000	1 000	17 000
Total Equity and Debt	2 303 000	1 971 000	1 811 000	1 624 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,05 %	8,02 %	11,22 %	13,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,52 %	10,58 %	14,52 %	15,51 %
Current Ratio	81,05	597	1 379	69,06
Quick Ratio	81,05	597	1 379	69,06
Equity Ratio	0,99	1	1	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %