company

SAMEIET SÆDALEN 2

5004 BERGEN

Finances

Share Ownership

Return on Equity

−41,6 %

Current Ratio

0,42

Debt-to-Equity Ratio

−0,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	481 000	479 000	479 000	479 000
Net Income	146 000	100 000	126 000	−969 000
Total Assets	16 000	0	6 000	1 000
Total Equity	−351 000	−496 000	−597 000	−723 000

Income (NOK)	2022	2021	2020	2019
Revenue	481 000	479 000	479 000	479 000
Expenditure	320 000	364 000	332 000	1 441 000
Operating Profit	162 000	115 000	147 000	−962 000
Financial Income	0	1 000	0	0
Financial Costs	−16 000	−14 000	−20 000	−7 000
Financial Balance	16 000	15 000	20 000	7 000
Earnings Before Tax	146 000	100 000	126 000	−969 000
Tax	0	0	0	0
Net Income	146 000	100 000	126 000	−969 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	16 000	0	6 000	1 000
Total Assets	16 000	0	6 000	1 000
Total Retained Equity	−351 000	−496 000	−597 000	−723 000
Total Equity	−351 000	−496 000	−597 000	−723 000
Total Long-Term Debt	328 000	442 000	576 000	0
Total Current Debt	38 000	55 000	27 000	724 000
Total Equity and Debt	16 000	0	6 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	481 000	479 000	479 000	479 000
Revenue	481 000	479 000	479 000	479 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	34 000	23 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	320 000	364 000	332 000	1 441 000
Operating Profit	162 000	115 000	147 000	−962 000
Financial Income	0	1 000	0	0
Financial Costs	−16 000	−14 000	−20 000	−7 000
Financial Balance	16 000	15 000	20 000	7 000
Dividends	0	0	0	0
Net Income	146 000	100 000	126 000	−969 000

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	16 000	0	0	0
Total Current Assets	16 000	0	6 000	1 000
Total Assets	16 000	0	6 000	1 000
Total Equity	−351 000	−496 000	−597 000	−723 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	328 000	442 000	576 000	0
Creditors	36 000	25 000	7 000	24 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	30 000	20 000	700 000
Total Current Debt	38 000	55 000	27 000	724 000
Total Equity and Debt	16 000	0	6 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−41,6 %	−20,16 %	−21,11 %	134,02 %
Debt-to-Equity Ratio	−0,93	−0,89	−0,96	−0
Operating Profit Margin	33,68 %	24,01 %	30,69 %	−200,84 %
Current Ratio	0,42	0	0,22	0
Quick Ratio	0,42	0	0,22	0
Equity Ratio	−21,94	-	−99,5	−723
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English