SAMEIET BYGG 01 VINSLOTTET

0569 OSLO

Finances

Share Ownership

Return on Equity

−8,11 %

Current Ratio

3,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 209 000	7 754 000	7 442 000	787 000
Net Income	−237 000	769 000	1 713 000	676 000
Total Assets	4 225 000	4 149 000	3 940 000	1 126 000
Total Equity	2 921 000	3 158 000	2 388 000	676 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 209 000	7 754 000	7 442 000	787 000
Expenditure	8 446 000	6 980 000	5 731 000	111 000
Operating Profit	−238 000	774 000	1 711 000	676 000
Financial Income	1 000	2 000	2 000	0
Financial Costs	0	7 000	0	0
Financial Balance	1 000	−5 000	2 000	0
Earnings Before Tax	−237 000	769 000	1 713 000	676 000
Tax	0	0	0	0
Net Income	−237 000	769 000	1 713 000	676 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	4 225 000	4 149 000	3 940 000	1 126 000
Total Assets	4 225 000	4 149 000	3 940 000	1 126 000
Total Retained Equity	2 921 000	3 158 000	2 388 000	676 000
Total Equity	2 921 000	3 158 000	2 388 000	676 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 304 000	991 000	1 551 000	451 000
Total Equity and Debt	4 225 000	4 149 000	3 940 000	1 126 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 219 000	7 220 000	6 458 000	416 000
Other Income	990 000	534 000	984 000	370 000
Revenue	8 209 000	7 754 000	7 442 000	787 000
Cost of Goods Sold	0	0	0	0
Salary Costs	456 000	342 000	342 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 446 000	6 980 000	5 731 000	111 000
Operating Profit	−238 000	774 000	1 711 000	676 000
Financial Income	1 000	2 000	2 000	0
Financial Costs	0	7 000	0	0
Financial Balance	1 000	−5 000	2 000	0
Dividends	0	0	0	0
Net Income	−237 000	769 000	1 713 000	676 000

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	2 885 000	3 040 000	3 650 000	710 000
Total Current Assets	4 225 000	4 149 000	3 940 000	1 126 000
Total Assets	4 225 000	4 149 000	3 940 000	1 126 000
Total Equity	2 921 000	3 158 000	2 388 000	676 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	621 000	597 000	605 000	265 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	683 000	394 000	946 000	186 000
Total Current Debt	1 304 000	991 000	1 551 000	451 000
Total Equity and Debt	4 225 000	4 149 000	3 940 000	1 126 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,11 %	24,35 %	71,73 %	100 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,9 %	9,98 %	22,99 %	85,9 %
Current Ratio	3,24	4,19	2,54	2,5
Quick Ratio	3,24	4,19	2,54	2,5
Equity Ratio	0,69	0,76	0,61	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %