SAMEIET LANDSBYEN

5059 BERGEN

Finances

Share Ownership

Return on Equity

32,14 %

Current Ratio

28,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 978 000	1 638 000	1 614 000	1 611 000
Net Income	432 000	−124 000	128 000	−8 000
Total Assets	1 393 000	1 041 000	1 186 000	1 153 000
Total Equity	1 344 000	913 000	1 037 000	909 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 978 000	1 638 000	1 614 000	1 611 000
Expenditure	1 548 000	1 762 000	1 488 000	1 619 000
Operating Profit	430 000	−124 000	127 000	−9 000
Financial Income	2 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	1 000
Earnings Before Tax	432 000	−124 000	128 000	−8 000
Tax	0	0	0	0
Net Income	432 000	−124 000	128 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	12 000	15 000	0
Total Current Assets	1 384 000	1 029 000	1 171 000	1 153 000
Total Assets	1 393 000	1 041 000	1 186 000	1 153 000
Total Retained Equity	1 344 000	913 000	1 037 000	909 000
Total Equity	1 344 000	913 000	1 037 000	909 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	49 000	128 000	149 000	244 000
Total Equity and Debt	1 393 000	1 041 000	1 186 000	1 153 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 978 000	1 638 000	1 614 000	1 611 000
Revenue	1 978 000	1 638 000	1 614 000	1 611 000
Cost of Goods Sold	0	0	0	0
Salary Costs	125 000	114 000	110 000	114 000
Depreciation	3 000	3 000	1 000	0
Impairment	0	0	0	0
Expenditure	1 548 000	1 762 000	1 488 000	1 619 000
Operating Profit	430 000	−124 000	127 000	−9 000
Financial Income	2 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	1 000
Dividends	0	0	0	0
Net Income	432 000	−124 000	128 000	−8 000

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	9 000	12 000	15 000	0
Total Tangible Assets	9 000	12 000	15 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	12 000	15 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 381 000	918 000	1 067 000	917 000
Total Current Assets	1 384 000	1 029 000	1 171 000	1 153 000
Total Assets	1 393 000	1 041 000	1 186 000	1 153 000
Total Equity	1 344 000	913 000	1 037 000	909 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	36 000	70 000	118 000	231 000
Unpaid Taxes	4 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	58 000	31 000	13 000
Total Current Debt	49 000	128 000	149 000	244 000
Total Equity and Debt	1 393 000	1 041 000	1 186 000	1 153 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,14 %	−13,58 %	12,34 %	−0,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,74 %	−7,57 %	7,87 %	−0,56 %
Current Ratio	28,24	8,04	7,86	4,73
Quick Ratio	28,24	8,04	7,86	4,73
Equity Ratio	0,96	0,88	0,87	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %