SAMI EIENDOM AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

33,33 %

Current Ratio

31,94

Debt-to-Equity Ratio

−16,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−54 000	−88 000	−33 000	−12 000
Total Assets	2 561 000	2 521 000	2 173 000	2 153 000
Total Equity	−162 000	−108 000	−20 000	13 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	54 000	74 000	43 000	15 000
Operating Profit	−54 000	−74 000	−43 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−54 000	−74 000	−43 000	−15 000
Tax	0	14 000	−9 000	−3 000
Net Income	−54 000	−88 000	−33 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 050 000	2 050 000	2 064 000	2 055 000
Total Current Assets	511 000	471 000	109 000	99 000
Total Assets	2 561 000	2 521 000	2 173 000	2 153 000
Total Retained Equity	−186 000	−132 000	−44 000	−11 000
Total Equity	−162 000	−108 000	−20 000	13 000
Total Long-Term Debt	2 706 000	2 589 000	2 179 000	1 125 000
Total Current Debt	16 000	39 000	14 000	1 015 000
Total Equity and Debt	2 561 000	2 521 000	2 173 000	2 153 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	54 000	74 000	43 000	15 000
Operating Profit	−54 000	−74 000	−43 000	−15 000
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	−54 000	−88 000	−33 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	14 000	5 000
Real Eastate	2 050 000	2 050 000	2 050 000	2 050 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 050 000	2 050 000	2 050 000	2 050 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 050 000	2 050 000	2 064 000	2 055 000
Stock	395 000	341 000	0	0
Total Investments	0	0	0	0
Cash, Bank	8 000	21 000	1 000	0
Total Current Assets	511 000	471 000	109 000	99 000
Total Assets	2 561 000	2 521 000	2 173 000	2 153 000
Total Equity	−162 000	−108 000	−20 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 706 000	2 589 000	2 179 000	1 125 000
Creditors	16 000	39 000	14 000	14 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	1 001 000
Total Current Debt	16 000	39 000	14 000	1 015 000
Total Equity and Debt	2 561 000	2 521 000	2 173 000	2 153 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,33 %	81,48 %	165 %	−92,31 %
Debt-to-Equity Ratio	−16,7	−23,97	−108,95	86,54
Operating Profit Margin	-	-	-	-
Current Ratio	31,94	12,08	7,79	0,1
Quick Ratio	−1,35	−1,56	7,79	0,1
Equity Ratio	−0,06	−0,04	−0,01	0,01
Gross Profit Margin	-	-	-	-