SAMEIET BLUSSUVOLL ALLE

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

8,14 %

Current Ratio

12,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 203 000	2 506 000	2 781 000	1 902 000
Net Income	243 000	784 000	960 000	−148 000
Total Assets	3 240 000	2 918 000	2 181 000	1 112 000
Total Equity	2 985 000	2 742 000	1 958 000	998 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 203 000	2 506 000	2 781 000	1 902 000
Expenditure	1 982 000	1 725 000	1 825 000	2 057 000
Operating Profit	221 000	780 000	956 000	−155 000
Financial Income	21 000	4 000	4 000	7 000
Financial Costs	0	0	0	0
Financial Balance	21 000	4 000	4 000	7 000
Earnings Before Tax	243 000	784 000	960 000	−148 000
Tax	0	0	0	0
Net Income	243 000	784 000	960 000	−148 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 240 000	2 918 000	2 181 000	1 112 000
Total Assets	3 240 000	2 918 000	2 181 000	1 112 000
Total Retained Equity	2 985 000	2 742 000	1 958 000	998 000
Total Equity	2 985 000	2 742 000	1 958 000	998 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	255 000	176 000	223 000	115 000
Total Equity and Debt	3 240 000	2 918 000	2 181 000	1 112 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 203 000	2 506 000	2 781 000	1 902 000
Revenue	2 203 000	2 506 000	2 781 000	1 902 000
Cost of Goods Sold	0	0	0	0
Salary Costs	114 000	114 000	110 000	91 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 982 000	1 725 000	1 825 000	2 057 000
Operating Profit	221 000	780 000	956 000	−155 000
Financial Income	21 000	4 000	4 000	7 000
Financial Costs	0	0	0	0
Financial Balance	21 000	4 000	4 000	7 000
Dividends	0	0	0	0
Net Income	243 000	784 000	960 000	−148 000

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	3 059 000	2 613 000	2 172 000	884 000
Total Current Assets	3 240 000	2 918 000	2 181 000	1 112 000
Total Assets	3 240 000	2 918 000	2 181 000	1 112 000
Total Equity	2 985 000	2 742 000	1 958 000	998 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	230 000	145 000	59 000	93 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	25 000	31 000	164 000	22 000
Total Current Debt	255 000	176 000	223 000	115 000
Total Equity and Debt	3 240 000	2 918 000	2 181 000	1 112 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,14 %	28,59 %	49,03 %	−14,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,03 %	31,13 %	34,38 %	−8,15 %
Current Ratio	12,71	16,58	9,78	9,67
Quick Ratio	12,71	16,58	9,78	9,67
Equity Ratio	0,92	0,94	0,9	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %