SAMEIET INGEBORG OFSTADS VEG 2

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,37 %

Current Ratio

2,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	934 000	814 000	718 000	685 000
Net Income	23 000	−80 000	−68 000	6 000
Total Assets	495 000	431 000	392 000	457 000
Total Equity	312 000	289 000	369 000	437 000

Income (NOK)	2022	2021	2020	2019
Revenue	934 000	814 000	718 000	685 000
Expenditure	−915 000	−894 000	−786 000	−682 000
Operating Profit	19 000	−80 000	−69 000	2 000
Financial Income	4 000	0	1 000	4 000
Financial Costs	0	0	0	0
Financial Balance	4 000	0	1 000	4 000
Earnings Before Tax	23 000	−80 000	−68 000	6 000
Tax	0	0	0	0
Net Income	23 000	−80 000	−68 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	13 000	17 000	0
Total Current Assets	486 000	418 000	374 000	457 000
Total Assets	495 000	431 000	392 000	457 000
Total Retained Equity	312 000	289 000	369 000	437 000
Total Equity	312 000	289 000	369 000	437 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	183 000	142 000	23 000	20 000
Total Equity and Debt	495 000	431 000	392 000	457 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	934 000	814 000	718 000	685 000
Revenue	934 000	814 000	718 000	685 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−57 000	−57 000	−34 000	−34 000
Depreciation	−4 000	−4 000	−3 000	0
Impairment	0	0	0	0
Expenditure	−915 000	−894 000	−786 000	−682 000
Operating Profit	19 000	−80 000	−69 000	2 000
Financial Income	4 000	0	1 000	4 000
Financial Costs	0	0	0	0
Financial Balance	4 000	0	1 000	4 000
Dividends	0	0	0	0
Net Income	23 000	−80 000	−68 000	6 000

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	9 000	13 000	17 000	0
Fixtures	0	0	0	0
Total Tangible Assets	9 000	13 000	17 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	13 000	17 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	486 000	418 000	374 000	457 000
Total Current Assets	486 000	418 000	374 000	457 000
Total Assets	495 000	431 000	392 000	457 000
Total Equity	312 000	289 000	369 000	437 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	127 000	119 000	10 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	56 000	23 000	13 000	16 000
Total Current Debt	183 000	142 000	23 000	20 000
Total Equity and Debt	495 000	431 000	392 000	457 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,37 %	−27,68 %	−18,43 %	1,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,03 %	−9,83 %	−9,61 %	0,29 %
Current Ratio	2,66	2,94	16,26	22,85
Quick Ratio	2,66	2,94	16,26	22,85
Equity Ratio	0,63	0,67	0,94	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table