SAMEIET HANSKEMAKERBAKKEN 4-6

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

17,53 %

Current Ratio

2,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 180 000	1 099 000	1 015 000	919 000
Net Income	182 000	151 000	88 000	78 000
Total Assets	1 496 000	1 331 000	1 155 000	1 071 000
Total Equity	1 038 000	856 000	705 000	617 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 180 000	1 099 000	1 015 000	919 000
Expenditure	−1 011 000	−949 000	−928 000	−846 000
Operating Profit	168 000	150 000	87 000	73 000
Financial Income	13 000	1 000	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	13 000	1 000	2 000	5 000
Earnings Before Tax	182 000	151 000	88 000	78 000
Tax	0	0	0	0
Net Income	182 000	151 000	88 000	78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	330 000	182 000	100 000	28 000
Total Current Assets	1 167 000	1 150 000	1 055 000	1 043 000
Total Assets	1 496 000	1 331 000	1 155 000	1 071 000
Total Retained Equity	1 038 000	856 000	705 000	617 000
Total Equity	1 038 000	856 000	705 000	617 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	458 000	475 000	450 000	454 000
Total Equity and Debt	1 496 000	1 331 000	1 155 000	1 071 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 180 000	1 099 000	1 015 000	919 000
Revenue	1 180 000	1 099 000	1 015 000	919 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−69 000	−68 000	−54 000	−54 000
Depreciation	−3 000	−3 000	−3 000	−3 000
Impairment	0	0	0	0
Expenditure	−1 011 000	−949 000	−928 000	−846 000
Operating Profit	168 000	150 000	87 000	73 000
Financial Income	13 000	1 000	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	13 000	1 000	2 000	5 000
Dividends	0	0	0	0
Net Income	182 000	151 000	88 000	78 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 000	22 000	25 000	28 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 000	22 000	25 000	28 000
Total Fiancial Fixed Assets	311 000	160 000	75 000	0
Total Fixed Assets	330 000	182 000	100 000	28 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 167 000	1 150 000	1 055 000	1 043 000
Total Current Assets	1 167 000	1 150 000	1 055 000	1 043 000
Total Assets	1 496 000	1 331 000	1 155 000	1 071 000
Total Equity	1 038 000	856 000	705 000	617 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	180 000	150 000	134 000	120 000
Unpaid Taxes	0	31 000	25 000	25 000
Dividends	0	0	0	0
Other Current Debt	278 000	294 000	291 000	309 000
Total Current Debt	458 000	475 000	450 000	454 000
Total Equity and Debt	1 496 000	1 331 000	1 155 000	1 071 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,53 %	17,64 %	12,48 %	12,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,24 %	13,65 %	8,57 %	7,94 %
Current Ratio	2,55	2,42	2,34	2,3
Quick Ratio	2,55	2,42	2,34	2,3
Equity Ratio	0,69	0,64	0,61	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table