SAMEIET GRUEHAGEN

2080 EIDSVOLL

Finances

Share Ownership

Return on Equity

35,6 %

Current Ratio

9,68

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019
Revenue	144 000	308 000	132 000
Net Income	68 000	165 000	41 000
Total Assets	213 000	0	78 000
Total Equity	191 000	0	41 000

Income (NOK)	2021	2020	2019
Revenue	144 000	308 000	132 000
Expenditure	76 000	143 000	91 000
Operating Profit	68 000	165 000	41 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	68 000	165 000	41 000
Tax	0	0	0
Net Income	68 000	165 000	41 000

Balance (NOK)	2021	2019
Total Fixed Assets	0	0
Total Current Assets	213 000	78 000
Total Assets	213 000	78 000
Total Retained Equity	191 000	41 000
Total Equity	191 000	41 000
Total Long-Term Debt	0	0
Total Current Debt	22 000	38 000
Total Equity and Debt	213 000	78 000

Cash flow (NOK)	2021	2020	2019
Sales Income	0	0	0
Other Income	144 000	308 000	132 000
Revenue	144 000	308 000	132 000
Cost of Goods Sold	0	0	0
Salary Costs	17 000	−1 000	17 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	76 000	143 000	91 000
Operating Profit	68 000	165 000	41 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	68 000	165 000	41 000

Balance details (NOK)	2021	2019
Goodwill	0	0
Total Intangible Assets	0	0
Real Eastate	0	0
Machinery and Plant Facilities	0	0
Fixtures	0	0
Total Tangible Assets	0	0
Total Fiancial Fixed Assets	0	0
Total Fixed Assets	0	0
Stock	0	0
Total Investments	0	0
Cash, Bank	190 000	53 000
Total Current Assets	213 000	78 000
Total Assets	213 000	78 000
Total Equity	191 000	41 000
Short-Term Group Debt	0	0
Total Long-Term Debt	0	0
Creditors	22 000	20 000
Unpaid Taxes	0	0
Dividends	0	0
Other Current Debt	0	17 000
Total Current Debt	22 000	38 000
Total Equity and Debt	213 000	78 000

Financial indicators	2021	2020	2019
Return on Equity	35,6 %	-	100 %
Debt-to-Equity Ratio	0	-	0
Operating Profit Margin	47,22 %	53,57 %	31,06 %
Current Ratio	9,68	-	2,05
Quick Ratio	9,68	-	2,05
Equity Ratio	0,9	-	0,53
Gross Profit Margin	100 %	100 %	100 %

Rotate your device to see the full table