SAMEIET NABOLAGET 1

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

25,37 %

Current Ratio

3,31

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019
Revenue	300 000	272 000	178 000
Net Income	17 000	−1 000	51 000
Total Assets	96 000	82 000	74 000
Total Equity	67 000	50 000	51 000

Income (NOK)	2021	2020	2019
Revenue	300 000	272 000	178 000
Expenditure	289 000	277 000	127 000
Operating Profit	11 000	−5 000	51 000
Financial Income	6 000	4 000	0
Financial Costs	0	0	0
Financial Balance	6 000	4 000	0
Earnings Before Tax	17 000	−1 000	51 000
Tax	0	0	0
Net Income	17 000	−1 000	51 000

Balance (NOK)	2021	2020	2019
Total Fixed Assets	0	0	0
Total Current Assets	96 000	82 000	74 000
Total Assets	96 000	82 000	74 000
Total Retained Equity	67 000	50 000	51 000
Total Equity	67 000	50 000	51 000
Total Long-Term Debt	0	0	0
Total Current Debt	29 000	32 000	23 000
Total Equity and Debt	96 000	82 000	74 000

Cash flow (NOK)	2021	2020	2019
Sales Income	0	0	0
Other Income	300 000	272 000	178 000
Revenue	300 000	272 000	178 000
Cost of Goods Sold	0	0	0
Salary Costs	17 000	11 000	11 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	289 000	277 000	127 000
Operating Profit	11 000	−5 000	51 000
Financial Income	6 000	4 000	0
Financial Costs	0	0	0
Financial Balance	6 000	4 000	0
Dividends	0	0	0
Net Income	17 000	−1 000	51 000

Balance details (NOK)	2021	2020	2019
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	49 000	34 000	34 000
Total Current Assets	96 000	82 000	74 000
Total Assets	96 000	82 000	74 000
Total Equity	67 000	50 000	51 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	9 000	16 000	1 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	20 000	15 000	21 000
Total Current Debt	29 000	32 000	23 000
Total Equity and Debt	96 000	82 000	74 000

Financial indicators	2021	2020	2019
Return on Equity	25,37 %	−2 %	100 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	3,67 %	−1,84 %	28,65 %
Current Ratio	3,31	2,56	3,22
Quick Ratio	3,31	2,56	3,22
Equity Ratio	0,7	0,61	0,69
Gross Profit Margin	100 %	100 %	100 %