SAMEIET HUSBYHAGEN KVARTAL 12

7506 STJØRDAL

Finances

Share Ownership

Return on Equity

13,48 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	477 000	440 000	430 000	425 000
Net Income	31 000	25 000	28 000	36 000
Total Assets	635 000	549 000	435 000	344 000
Total Equity	230 000	199 000	174 000	146 000

Income (NOK)	2021	2020	2019	2018
Revenue	477 000	440 000	430 000	425 000
Expenditure	451 000	421 000	411 000	395 000
Operating Profit	26 000	19 000	20 000	30 000
Financial Income	5 000	6 000	8 000	7 000
Financial Costs	0	0	0	0
Financial Balance	5 000	6 000	8 000	7 000
Earnings Before Tax	31 000	25 000	28 000	36 000
Tax	0	0	0	0
Net Income	31 000	25 000	28 000	36 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	635 000	549 000	435 000	344 000
Total Assets	635 000	549 000	435 000	344 000
Total Retained Equity	230 000	199 000	174 000	146 000
Total Equity	230 000	199 000	174 000	146 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	405 000	350 000	261 000	198 000
Total Equity and Debt	635 000	549 000	435 000	344 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	477 000	440 000	430 000	425 000
Revenue	477 000	440 000	430 000	425 000
Cost of Goods Sold	0	0	0	0
Salary Costs	40 000	34 000	23 000	11 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	451 000	421 000	411 000	395 000
Operating Profit	26 000	19 000	20 000	30 000
Financial Income	5 000	6 000	8 000	7 000
Financial Costs	0	0	0	0
Financial Balance	5 000	6 000	8 000	7 000
Dividends	0	0	0	0
Net Income	31 000	25 000	28 000	36 000

Balance details (NOK)	2021	2020	2019	2018
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	591 000	502 000	392 000	297 000
Total Current Assets	635 000	549 000	435 000	344 000
Total Assets	635 000	549 000	435 000	344 000
Total Equity	230 000	199 000	174 000	146 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	13 000	3 000	10 000
Unpaid Taxes	2 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	401 000	337 000	258 000	187 000
Total Current Debt	405 000	350 000	261 000	198 000
Total Equity and Debt	635 000	549 000	435 000	344 000

Financial indicators	2021	2020	2019	2018
Return on Equity	13,48 %	12,56 %	16,09 %	24,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,45 %	4,32 %	4,65 %	7,06 %
Current Ratio	1,57	1,57	1,67	1,74
Quick Ratio	1,57	1,57	1,67	1,74
Equity Ratio	0,36	0,36	0,4	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table