SAMEIET CHRISTIANSLUND ALLE 2

0191 OSLO

Finances

Share Ownership

Return on Equity

−33,02 %

Current Ratio

6,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	626 000	606 000	604 000	602 000
Net Income	−71 000	−148 000	−99 000	106 000
Total Assets	251 000	385 000	519 000	606 000
Total Equity	215 000	286 000	435 000	533 000

Income (NOK)	2022	2021	2020	2019
Revenue	626 000	606 000	604 000	602 000
Expenditure	697 000	754 000	702 000	496 000
Operating Profit	−71 000	−148 000	−99 000	105 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−71 000	−148 000	−99 000	106 000
Tax	0	0	0	0
Net Income	−71 000	−148 000	−99 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	251 000	385 000	519 000	606 000
Total Assets	251 000	385 000	519 000	606 000
Total Retained Equity	215 000	286 000	435 000	533 000
Total Equity	215 000	286 000	435 000	533 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	36 000	99 000	85 000	72 000
Total Equity and Debt	251 000	385 000	519 000	606 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	626 000	606 000	604 000	602 000
Revenue	626 000	606 000	604 000	602 000
Cost of Goods Sold	0	0	0	0
Salary Costs	74 000	74 000	53 000	54 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	697 000	754 000	702 000	496 000
Operating Profit	−71 000	−148 000	−99 000	105 000
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	−71 000	−148 000	−99 000	106 000

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	153 000	291 000	428 000	522 000
Total Current Assets	251 000	385 000	519 000	606 000
Total Assets	251 000	385 000	519 000	606 000
Total Equity	215 000	286 000	435 000	533 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	63 000	61 000	54 000
Unpaid Taxes	2 000	2 000	2 000	2 000
Dividends	0	0	0	0
Other Current Debt	25 000	34 000	22 000	16 000
Total Current Debt	36 000	99 000	85 000	72 000
Total Equity and Debt	251 000	385 000	519 000	606 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,02 %	−51,75 %	−22,76 %	19,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−11,34 %	−24,42 %	−16,39 %	17,44 %
Current Ratio	6,97	3,89	6,11	8,42
Quick Ratio	6,97	3,89	6,11	8,42
Equity Ratio	0,86	0,74	0,84	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %