SESAM TRONDHEIM AS

7030 TRONDHEIM

Finances

Return on Equity

55,63 %

Current Ratio

0,03

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 690 000	1 596 000	−32 000	899 000
Total Assets	4 762 000	4 628 000	3 012 000	4 244 000
Total Equity	3 038 000	2 488 000	892 000	924 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	30 000	24 000	32 000	1 000
Operating Profit	−30 000	−24 000	−32 000	−1 000
Financial Income	1 720 000	1 620 000	0	900 000
Financial Costs	0	0	0	0
Financial Balance	1 720 000	1 620 000	0	900 000
Earnings Before Tax	1 690 000	1 596 000	−32 000	899 000
Tax	0	0	0	0
Net Income	1 690 000	1 596 000	−32 000	899 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 723 000	4 623 000	3 003 000	3 003 000
Total Current Assets	39 000	5 000	9 000	1 241 000
Total Assets	4 762 000	4 628 000	3 012 000	4 244 000
Total Retained Equity	3 013 000	2 464 000	867 000	899 000
Total Equity	3 038 000	2 488 000	892 000	924 000
Total Long-Term Debt	580 000	2 120 000	2 120 000	3 220 000
Total Current Debt	1 144 000	20 000	0	100 000
Total Equity and Debt	4 762 000	4 628 000	3 012 000	4 244 000

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	30 000	24 000	32 000	1 000
Operating Profit	−30 000	−24 000	−32 000	−1 000
Financial Income	1 720 000	1 620 000	0	900 000
Financial Costs	0	0	0	0
Financial Balance	1 720 000	1 620 000	0	900 000
Dividends	1 140 000	0	0	0
Net Income	1 690 000	1 596 000	−32 000	899 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	4 723 000	4 623 000	3 003 000	3 003 000
Total Fixed Assets	4 723 000	4 623 000	3 003 000	3 003 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	39 000	5 000	9 000	4 000
Total Current Assets	39 000	5 000	9 000	1 241 000
Total Assets	4 762 000	4 628 000	3 012 000	4 244 000
Total Equity	3 038 000	2 488 000	892 000	924 000
Short-Term Group Debt	0	20 000	0	0
Total Long-Term Debt	580 000	2 120 000	2 120 000	3 220 000
Creditors	4 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	1 140 000	0	0	0
Other Current Debt	0	0	0	100 000
Total Current Debt	1 144 000	20 000	0	100 000
Total Equity and Debt	4 762 000	4 628 000	3 012 000	4 244 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,63 %	64,15 %	−3,59 %	97,29 %
Debt-to-Equity Ratio	0,19	0,85	2,38	3,48
Operating Profit Margin	-	-	-	-
Current Ratio	0,03	0,25	-	12,41
Quick Ratio	0,03	0,25	-	12,41
Equity Ratio	0,64	0,54	0,3	0,22
Gross Profit Margin	-	-	-	-