SAMEIET ELVESVINGEN

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

14,67 %

Current Ratio

1,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 191 000	2 073 000	1 285 000
Net Income	178 000	210 000	826 000
Total Assets	2 466 000	1 663 000	1 587 000
Total Equity	1 213 000	1 035 000	826 000

Income (NOK)	2022	2021	2020
Revenue	2 191 000	2 073 000	1 285 000
Expenditure	−2 030 000	−1 864 000	−459 000
Operating Profit	161 000	209 000	826 000
Financial Income	17 000	1 000	0
Financial Costs	0	0	0
Financial Balance	17 000	1 000	0
Earnings Before Tax	178 000	210 000	826 000
Tax	0	0	0
Net Income	178 000	210 000	826 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	2 466 000	1 663 000	1 587 000
Total Assets	2 466 000	1 663 000	1 587 000
Total Retained Equity	1 213 000	1 035 000	826 000
Total Equity	1 213 000	1 035 000	826 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 253 000	628 000	761 000
Total Equity and Debt	2 466 000	1 663 000	1 587 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	2 191 000	2 073 000	1 285 000
Revenue	2 191 000	2 073 000	1 285 000
Cost of Goods Sold	0	0	0
Salary Costs	−148 000	−103 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	−2 030 000	−1 864 000	−459 000
Operating Profit	161 000	209 000	826 000
Financial Income	17 000	1 000	0
Financial Costs	0	0	0
Financial Balance	17 000	1 000	0
Dividends	0	0	0
Net Income	178 000	210 000	826 000

Balance details (NOK)	2022	2021	2020
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	2 466 000	1 663 000	1 587 000
Total Current Assets	2 466 000	1 663 000	1 587 000
Total Assets	2 466 000	1 663 000	1 587 000
Total Equity	1 213 000	1 035 000	826 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	432 000	363 000	470 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	821 000	265 000	291 000
Total Current Debt	1 253 000	628 000	761 000
Total Equity and Debt	2 466 000	1 663 000	1 587 000

Financial indicators	2022	2021	2020
Return on Equity	14,67 %	20,29 %	100 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	7,35 %	10,08 %	64,28 %
Current Ratio	1,97	2,65	2,09
Quick Ratio	1,97	2,65	2,09
Equity Ratio	0,49	0,62	0,52
Gross Profit Margin	100 %	100 %	100 %