SAMEIET BODALSJORDET

1776 HALDEN

Finances

Share Ownership

Return on Equity

26,67 %

Current Ratio

79,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	714 000	711 000	605 000	564 000
Net Income	212 000	−25 000	150 000	61 000
Total Assets	805 000	644 000	626 000	461 000
Total Equity	795 000	583 000	607 000	458 000

Income (NOK)	2022	2021	2020	2019
Revenue	714 000	711 000	605 000	564 000
Expenditure	473 000	674 000	455 000	503 000
Operating Profit	204 000	−25 000	150 000	60 000
Financial Income	8 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	8 000	0	0	0
Earnings Before Tax	226 000	15 000	150 000	61 000
Tax	0	0	0	0
Net Income	212 000	−25 000	150 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	8 000	10 000	12 000
Total Current Assets	799 000	636 000	615 000	448 000
Total Assets	805 000	644 000	626 000	461 000
Total Retained Equity	795 000	583 000	607 000	458 000
Total Equity	795 000	583 000	607 000	458 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	10 000	61 000	18 000	3 000
Total Equity and Debt	805 000	644 000	626 000	461 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	692 000	689 000	605 000	564 000
Revenue	714 000	711 000	605 000	564 000
Cost of Goods Sold	0	0	0	0
Salary Costs	34 000	43 000	34 000	34 000
Depreciation	2 000	2 000	2 000	2 000
Impairment	0	0	0	0
Expenditure	473 000	674 000	455 000	503 000
Operating Profit	204 000	−25 000	150 000	60 000
Financial Income	8 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	8 000	0	0	0
Dividends	0	0	0	0
Net Income	212 000	−25 000	150 000	61 000

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	6 000	8 000	10 000	12 000
Fixtures	0	0	0	0
Total Tangible Assets	6 000	8 000	10 000	12 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 000	8 000	10 000	12 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	776 000	571 000	592 000	439 000
Total Current Assets	799 000	636 000	615 000	448 000
Total Assets	805 000	644 000	626 000	461 000
Total Equity	795 000	583 000	607 000	458 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	51 000	12 000	0
Unpaid Taxes	0	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	9 000	7 000	3 000
Total Current Debt	10 000	61 000	18 000	3 000
Total Equity and Debt	805 000	644 000	626 000	461 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,67 %	−4,29 %	24,71 %	13,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,57 %	−3,52 %	24,79 %	10,64 %
Current Ratio	79,9	10,43	34,17	149,33
Quick Ratio	79,9	10,43	34,17	149,33
Equity Ratio	0,99	0,91	0,97	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table