company

SAMEIET MAJORSTUVEIEN 17

0179 OSLO

Finances

Share Ownership

Return on Equity

165,14 %

Current Ratio

12,52

Debt-to-Equity Ratio

−5,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 960 000	1 888 000	1 889 000	4 197 000
Net Income	−1 260 000	−190 000	430 000	−611 000
Total Assets	3 832 000	669 000	833 000	767 000
Total Equity	−763 000	498 000	688 000	258 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 960 000	1 888 000	1 889 000	4 197 000
Expenditure	3 199 000	2 079 000	1 462 000	4 815 000
Operating Profit	−1 239 000	−191 000	428 000	−618 000
Financial Income	6 000	1 000	2 000	7 000
Financial Costs	27 000	0	0	0
Financial Balance	−21 000	1 000	2 000	7 000
Earnings Before Tax	−1 260 000	−190 000	430 000	−611 000
Tax	0	0	0	0
Net Income	−1 260 000	−190 000	430 000	−611 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 832 000	669 000	833 000	767 000
Total Assets	3 832 000	669 000	833 000	767 000
Total Retained Equity	−763 000	498 000	688 000	258 000
Total Equity	−763 000	498 000	688 000	258 000
Total Long-Term Debt	4 290 000	0	0	0
Total Current Debt	306 000	172 000	145 000	509 000
Total Equity and Debt	3 832 000	669 000	833 000	767 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 960 000	1 888 000	1 889 000	4 197 000
Revenue	1 960 000	1 888 000	1 889 000	4 197 000
Cost of Goods Sold	0	0	0	0
Salary Costs	169 000	143 000	133 000	137 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 199 000	2 079 000	1 462 000	4 815 000
Operating Profit	−1 239 000	−191 000	428 000	−618 000
Financial Income	6 000	1 000	2 000	7 000
Financial Costs	27 000	0	0	0
Financial Balance	−21 000	1 000	2 000	7 000
Dividends	0	0	0	0
Net Income	−1 260 000	−190 000	430 000	−611 000

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	3 769 000	419 000	585 000	490 000
Total Current Assets	3 832 000	669 000	833 000	767 000
Total Assets	3 832 000	669 000	833 000	767 000
Total Equity	−763 000	498 000	688 000	258 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 290 000	0	0	0
Creditors	237 000	142 000	121 000	481 000
Unpaid Taxes	8 000	7 000	0	0
Dividends	0	0	0	0
Other Current Debt	33 000	23 000	24 000	28 000
Total Current Debt	306 000	172 000	145 000	509 000
Total Equity and Debt	3 832 000	669 000	833 000	767 000

Financial indicators	2022	2021	2020	2019
Return on Equity	165,14 %	−38,15 %	62,5 %	−236,82 %
Debt-to-Equity Ratio	−5,62	0	0	0
Operating Profit Margin	−63,21 %	−10,12 %	22,66 %	−14,72 %
Current Ratio	12,52	3,89	5,74	1,51
Quick Ratio	12,52	3,89	5,74	1,51
Equity Ratio	−0,2	0,74	0,83	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English