SAMEIET HUSBYHAGEN EG 6

7506 STJØRDAL

Finances

Share Ownership

Return on Equity

39,13 %

Current Ratio

20,24

Debt-to-Equity Ratio

1,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	690 000	621 000	621 000	611 000
Net Income	108 000	−38 000	12 000	73 000
Total Assets	808 000	603 000	527 000	436 000
Total Equity	276 000	168 000	206 000	194 000

Income (NOK)	2022	2021	2020	2019
Revenue	690 000	621 000	621 000	611 000
Expenditure	599 000	666 000	616 000	543 000
Operating Profit	91 000	−46 000	5 000	67 000
Financial Income	16 000	8 000	7 000	6 000
Financial Costs	0	0	0	0
Financial Balance	16 000	8 000	7 000	6 000
Earnings Before Tax	108 000	−38 000	12 000	73 000
Tax	0	0	0	0
Net Income	108 000	−38 000	12 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	59 000	66 000	0	0
Total Current Assets	749 000	536 000	527 000	436 000
Total Assets	808 000	603 000	527 000	436 000
Total Retained Equity	276 000	168 000	206 000	194 000
Total Equity	276 000	168 000	206 000	194 000
Total Long-Term Debt	495 000	385 000	275 000	165 000
Total Current Debt	37 000	49 000	46 000	76 000
Total Equity and Debt	808 000	603 000	527 000	436 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	690 000	621 000	621 000	611 000
Revenue	690 000	621 000	621 000	611 000
Cost of Goods Sold	0	0	0	0
Salary Costs	26 000	23 000	22 000	11 000
Depreciation	7 000	4 000	0	0
Impairment	0	0	0	0
Expenditure	599 000	666 000	616 000	543 000
Operating Profit	91 000	−46 000	5 000	67 000
Financial Income	16 000	8 000	7 000	6 000
Financial Costs	0	0	0	0
Financial Balance	16 000	8 000	7 000	6 000
Dividends	0	0	0	0
Net Income	108 000	−38 000	12 000	73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	59 000	66 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	59 000	66 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	59 000	66 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	570 000	381 000	376 000	284 000
Total Current Assets	749 000	536 000	527 000	436 000
Total Assets	808 000	603 000	527 000	436 000
Total Equity	276 000	168 000	206 000	194 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	495 000	385 000	275 000	165 000
Creditors	1 000	1 000	1 000	31 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	36 000	48 000	45 000	45 000
Total Current Debt	37 000	49 000	46 000	76 000
Total Equity and Debt	808 000	603 000	527 000	436 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,13 %	−22,62 %	5,83 %	37,63 %
Debt-to-Equity Ratio	1,79	2,29	1,33	0,85
Operating Profit Margin	13,19 %	−7,41 %	0,81 %	10,97 %
Current Ratio	20,24	10,94	11,46	5,74
Quick Ratio	20,24	10,94	11,46	5,74
Equity Ratio	0,34	0,28	0,39	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table