company

SAMEIET MAGNUS DEN GODE

7030 TRONDHEIM

Finances

Share Ownership

Return on Equity

27,35 %

Current Ratio

7,22

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 390 000	2 203 000	2 048 000	1 708 000
Net Income	218 000	−260 000	138 000	702 000
Total Assets	1 415 000	1 072 000	1 226 000	1 056 000
Total Equity	797 000	579 000	840 000	702 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 390 000	2 203 000	2 048 000	1 708 000
Expenditure	2 206 000	2 484 000	1 924 000	1 012 000
Operating Profit	184 000	−281 000	123 000	696 000
Financial Income	34 000	21 000	15 000	6 000
Financial Costs	0	0	0	0
Financial Balance	34 000	21 000	15 000	6 000
Earnings Before Tax	218 000	−260 000	138 000	702 000
Tax	0	0	0	0
Net Income	218 000	−260 000	138 000	702 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 415 000	1 072 000	1 226 000	1 056 000
Total Assets	1 415 000	1 072 000	1 226 000	1 056 000
Total Retained Equity	797 000	579 000	840 000	702 000
Total Equity	797 000	579 000	840 000	702 000
Total Long-Term Debt	422 000	276 000	135 000	35 000
Total Current Debt	196 000	216 000	251 000	319 000
Total Equity and Debt	1 415 000	1 072 000	1 226 000	1 056 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 390 000	2 203 000	2 048 000	1 708 000
Revenue	2 390 000	2 203 000	2 048 000	1 708 000
Cost of Goods Sold	0	0	0	0
Salary Costs	83 000	90 000	73 000	68 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 206 000	2 484 000	1 924 000	1 012 000
Operating Profit	184 000	−281 000	123 000	696 000
Financial Income	34 000	21 000	15 000	6 000
Financial Costs	0	0	0	0
Financial Balance	34 000	21 000	15 000	6 000
Dividends	0	0	0	0
Net Income	218 000	−260 000	138 000	702 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 069 000	841 000	1 014 000	804 000
Total Current Assets	1 415 000	1 072 000	1 226 000	1 056 000
Total Assets	1 415 000	1 072 000	1 226 000	1 056 000
Total Equity	797 000	579 000	840 000	702 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	422 000	276 000	135 000	35 000
Creditors	0	143 000	101 000	250 000
Unpaid Taxes	0	3 000	4 000	0
Dividends	0	0	0	0
Other Current Debt	195 000	70 000	146 000	68 000
Total Current Debt	196 000	216 000	251 000	319 000
Total Equity and Debt	1 415 000	1 072 000	1 226 000	1 056 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,35 %	−44,91 %	16,43 %	100 %
Debt-to-Equity Ratio	0,53	0,48	0,16	0,05
Operating Profit Margin	7,7 %	−12,76 %	6,01 %	40,75 %
Current Ratio	7,22	4,96	4,88	3,31
Quick Ratio	7,22	4,96	4,88	3,31
Equity Ratio	0,56	0,54	0,69	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English