SAMEIET STRINDA HAGEBY 1

7047 TRONDHEIM

Finances

Share Ownership

Return on Equity

−43,96 %

Current Ratio

1,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 296 000	2 869 000	2 166 000	2 009 000
Net Income	−142 000	432 000	−231 000	−806 000
Total Assets	727 000	1 106 000	743 000	1 171 000
Total Equity	323 000	465 000	33 000	264 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 296 000	2 869 000	2 166 000	2 009 000
Expenditure	3 437 000	−2 438 000	−2 400 000	−2 821 000
Operating Profit	−141 000	431 000	−233 000	−811 000
Financial Income	2 000	1 000	2 000	5 000
Financial Costs	2 000	0	0	0
Financial Balance	0	1 000	2 000	5 000
Earnings Before Tax	−142 000	432 000	−231 000	−806 000
Tax	0	0	0	0
Net Income	−142 000	432 000	−231 000	−806 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	727 000	1 106 000	743 000	1 171 000
Total Assets	727 000	1 106 000	743 000	1 171 000
Total Retained Equity	323 000	465 000	33 000	264 000
Total Equity	323 000	465 000	33 000	264 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	404 000	641 000	710 000	907 000
Total Equity and Debt	727 000	1 106 000	743 000	1 171 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 296 000	2 869 000	2 166 000	2 009 000
Revenue	3 296 000	2 869 000	2 166 000	2 009 000
Cost of Goods Sold	0	0	0	0
Salary Costs	274 000	−137 000	−103 000	−103 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 437 000	−2 438 000	−2 400 000	−2 821 000
Operating Profit	−141 000	431 000	−233 000	−811 000
Financial Income	2 000	1 000	2 000	5 000
Financial Costs	2 000	0	0	0
Financial Balance	0	1 000	2 000	5 000
Dividends	0	0	0	0
Net Income	−142 000	432 000	−231 000	−806 000

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	515 000	1 106 000	743 000	1 171 000
Total Current Assets	727 000	1 106 000	743 000	1 171 000
Total Assets	727 000	1 106 000	743 000	1 171 000
Total Equity	323 000	465 000	33 000	264 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	217 000	31 000	40 000	60 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	187 000	610 000	670 000	847 000
Total Current Debt	404 000	641 000	710 000	907 000
Total Equity and Debt	727 000	1 106 000	743 000	1 171 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−43,96 %	92,9 %	−700 %	−305,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,28 %	15,02 %	−10,76 %	−40,37 %
Current Ratio	1,8	1,73	1,05	1,29
Quick Ratio	1,8	1,73	1,05	1,29
Equity Ratio	0,44	0,42	0,04	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table