SÆTHER MEIERI AS

2030 NANNESTAD

Finances

Share Ownership

Return on Equity

216,67 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	233 000	165 000	159 000	88 000
Net Income	−91 000	−70 000	−159 000	−231 000
Total Assets	3 748 000	3 760 000	3 760 000	3 758 000
Total Equity	−42 000	6 000	57 000	153 000

Income (NOK)	2022	2021	2020	2019
Revenue	233 000	165 000	159 000	88 000
Expenditure	284 000	182 000	218 000	180 000
Operating Profit	−51 000	−17 000	−59 000	−92 000
Financial Income	0	165 000	159 000	88 000
Financial Costs	40 000	219 000	259 000	227 000
Financial Balance	−40 000	−54 000	−100 000	−139 000
Earnings Before Tax	−91 000	−70 000	−159 000	−231 000
Tax	0	0	0	0
Net Income	−91 000	−70 000	−159 000	−231 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 748 000	3 751 000	3 754 000	3 757 000
Total Current Assets	0	9 000	6 000	1 000
Total Assets	3 748 000	3 760 000	3 760 000	3 758 000
Total Retained Equity	−1 242 000	−1 194 000	−1 143 000	−1 047 000
Total Equity	−42 000	6 000	57 000	153 000
Total Long-Term Debt	0	0	903 000	921 000
Total Current Debt	3 791 000	3 754 000	2 801 000	2 684 000
Total Equity and Debt	3 748 000	3 760 000	3 760 000	3 758 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	233 000	165 000	159 000	88 000
Other Income	0	0	0	0
Revenue	233 000	165 000	159 000	88 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	42 000	3 000	3 000	4 000
Impairment	0	0	0	0
Expenditure	284 000	182 000	218 000	180 000
Operating Profit	−51 000	−17 000	−59 000	−92 000
Financial Income	0	165 000	159 000	88 000
Financial Costs	40 000	219 000	259 000	227 000
Financial Balance	−40 000	−54 000	−100 000	−139 000
Dividends	0	0	0	0
Net Income	−91 000	−70 000	−159 000	−231 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 709 000	3 712 000	3 715 000	3 718 000
Machinery and Plant Facilities	0	0	39 000	39 000
Fixtures	0	0	0	0
Total Tangible Assets	3 748 000	3 751 000	3 754 000	3 757 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 748 000	3 751 000	3 754 000	3 757 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	9 000	6 000	1 000
Total Current Assets	0	9 000	6 000	1 000
Total Assets	3 748 000	3 760 000	3 760 000	3 758 000
Total Equity	−42 000	6 000	57 000	153 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	903 000	921 000
Creditors	0	0	0	2 684 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 103 000	2 938 000	0	0
Total Current Debt	3 791 000	3 754 000	2 801 000	2 684 000
Total Equity and Debt	3 748 000	3 760 000	3 760 000	3 758 000

Financial indicators	2022	2021	2020	2019
Return on Equity	216,67 %	−1 166,67 %	−278,95 %	−150,98 %
Debt-to-Equity Ratio	−0	0	15,84	6,02
Operating Profit Margin	−21,89 %	−10,3 %	−37,11 %	−104,55 %
Current Ratio	0	0	0	0
Quick Ratio	0	0	0	0
Equity Ratio	−0,01	0	0,02	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %