SAMEIET ARBEIDEREN

4608 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−75,86 %

Current Ratio

0,81

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	825 000	596 000	705 000	589 000
Net Income	66 000	−125 000	116 000	−133 000
Total Assets	361 000	184 000	282 000	472 000
Total Equity	−87 000	−153 000	−28 000	−144 000

Income (NOK)	2022	2021	2020	2019
Revenue	825 000	596 000	705 000	589 000
Expenditure	759 000	721 000	589 000	722 000
Operating Profit	66 000	−125 000	116 000	−133 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	66 000	−125 000	116 000	−133 000
Tax	0	0	0	0
Net Income	66 000	−125 000	116 000	−133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	361 000	184 000	282 000	472 000
Total Assets	361 000	184 000	282 000	472 000
Total Retained Equity	−87 000	−153 000	−28 000	−144 000
Total Equity	−87 000	−153 000	−28 000	−144 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	447 000	337 000	310 000	617 000
Total Equity and Debt	361 000	184 000	282 000	472 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	825 000	596 000	705 000	589 000
Other Income	0	0	0	0
Revenue	825 000	596 000	705 000	589 000
Cost of Goods Sold	0	0	0	0
Salary Costs	44 000	51 000	42 000	51 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	759 000	721 000	589 000	722 000
Operating Profit	66 000	−125 000	116 000	−133 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	66 000	−125 000	116 000	−133 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	64 000	3 000	68 000	10 000
Total Current Assets	361 000	184 000	282 000	472 000
Total Assets	361 000	184 000	282 000	472 000
Total Equity	−87 000	−153 000	−28 000	−144 000
Short-Term Group Debt	0	97 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	158 000	239 000	71 000	215 000
Unpaid Taxes	6 000	0	15 000	0
Dividends	0	0	0	0
Other Current Debt	284 000	0	223 000	401 000
Total Current Debt	447 000	337 000	310 000	617 000
Total Equity and Debt	361 000	184 000	282 000	472 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−75,86 %	81,7 %	−414,29 %	92,36 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	8 %	−20,97 %	16,45 %	−22,58 %
Current Ratio	0,81	0,55	0,91	0,76
Quick Ratio	0,81	0,55	0,91	0,76
Equity Ratio	−0,24	−0,83	−0,1	−0,31
Gross Profit Margin	100 %	100 %	100 %	100 %