SAMEIET MILJØBYEN B4-2

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

8,07 %

Current Ratio

1,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 356 000	1 552 000	1 157 000	1 090 000
Net Income	48 000	−268 000	87 000	110 000
Total Assets	1 290 000	1 278 000	1 192 000	1 157 000
Total Equity	595 000	547 000	816 000	728 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 356 000	1 552 000	1 157 000	1 090 000
Expenditure	−1 320 000	−1 821 000	−1 073 000	−988 000
Operating Profit	36 000	−269 000	84 000	102 000
Financial Income	11 000	0	3 000	8 000
Financial Costs	0	0	0	0
Financial Balance	11 000	0	3 000	8 000
Earnings Before Tax	48 000	−268 000	87 000	110 000
Tax	0	0	0	0
Net Income	48 000	−268 000	87 000	110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	0	0	0
Total Current Assets	1 190 000	1 278 000	1 192 000	1 157 000
Total Assets	1 290 000	1 278 000	1 192 000	1 157 000
Total Retained Equity	595 000	547 000	816 000	728 000
Total Equity	595 000	547 000	816 000	728 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	695 000	731 000	376 000	428 000
Total Equity and Debt	1 290 000	1 278 000	1 192 000	1 157 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 356 000	1 552 000	1 157 000	1 090 000
Revenue	1 356 000	1 552 000	1 157 000	1 090 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−72 000	−72 000	−50 000	−50 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−1 320 000	−1 821 000	−1 073 000	−988 000
Operating Profit	36 000	−269 000	84 000	102 000
Financial Income	11 000	0	3 000	8 000
Financial Costs	0	0	0	0
Financial Balance	11 000	0	3 000	8 000
Dividends	0	0	0	0
Net Income	48 000	−268 000	87 000	110 000

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	100 000	0	0	0
Total Fixed Assets	100 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 190 000	1 278 000	1 192 000	1 157 000
Total Current Assets	1 190 000	1 278 000	1 192 000	1 157 000
Total Assets	1 290 000	1 278 000	1 192 000	1 157 000
Total Equity	595 000	547 000	816 000	728 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	238 000	400 000	17 000	17 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	457 000	331 000	359 000	411 000
Total Current Debt	695 000	731 000	376 000	428 000
Total Equity and Debt	1 290 000	1 278 000	1 192 000	1 157 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,07 %	−48,99 %	10,66 %	15,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,65 %	−17,33 %	7,26 %	9,36 %
Current Ratio	1,71	1,75	3,17	2,7
Quick Ratio	1,71	1,75	3,17	2,7
Equity Ratio	0,46	0,43	0,68	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table