EIERSEKSJONSSAMEIET SMIETUNET B1

4313 SANDNES

Finances

Share Ownership

Return on Equity

−4,02 %

Current Ratio

4,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	964 000	917 000	897 000	809 000
Net Income	−18 000	−381 000	161 000	81 000
Total Assets	563 000	557 000	875 000	742 000
Total Equity	448 000	466 000	847 000	685 000

Income (NOK)	2022	2021	2020	2019
Revenue	964 000	917 000	897 000	809 000
Expenditure	982 000	1 298 000	737 000	729 000
Operating Profit	−18 000	−381 000	161 000	81 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−18 000	−381 000	161 000	81 000
Tax	0	0	0	0
Net Income	−18 000	−381 000	161 000	81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	563 000	557 000	875 000	742 000
Total Assets	563 000	557 000	875 000	742 000
Total Retained Equity	448 000	466 000	847 000	685 000
Total Equity	448 000	466 000	847 000	685 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	115 000	91 000	28 000	56 000
Total Equity and Debt	563 000	557 000	875 000	742 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	964 000	917 000	897 000	809 000
Other Income	0	0	0	0
Revenue	964 000	917 000	897 000	809 000
Cost of Goods Sold	4 000	9 000	1 000	0
Salary Costs	57 000	46 000	44 000	46 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	982 000	1 298 000	737 000	729 000
Operating Profit	−18 000	−381 000	161 000	81 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−18 000	−381 000	161 000	81 000

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	473 000	472 000	862 000	727 000
Total Current Assets	563 000	557 000	875 000	742 000
Total Assets	563 000	557 000	875 000	742 000
Total Equity	448 000	466 000	847 000	685 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	109 000	90 000	2 000	30 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	1 000	26 000	26 000
Total Current Debt	115 000	91 000	28 000	56 000
Total Equity and Debt	563 000	557 000	875 000	742 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,02 %	−81,76 %	19,01 %	11,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,87 %	−41,55 %	17,95 %	10,01 %
Current Ratio	4,9	6,12	31,25	13,25
Quick Ratio	4,9	6,12	31,25	13,25
Equity Ratio	0,8	0,84	0,97	0,92
Gross Profit Margin	99,59 %	99,02 %	99,89 %	100 %