SAMEIET MULTIGÅRDEN

4017 STAVANGER

Finances

Share Ownership

Return on Equity

89,44 %

Current Ratio

1,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	713 000	651 000	689 000	1 301 000
Net Income	127 000	−174 000	−147 000	536 000
Total Assets	354 000	398 000	380 000	764 000
Total Equity	142 000	14 000	188 000	335 000

Income (NOK)	2022	2021	2020	2019
Revenue	713 000	651 000	689 000	1 301 000
Expenditure	602 000	840 000	844 000	743 000
Operating Profit	111 000	−189 000	−156 000	558 000
Financial Income	1 000	0	1 000	7 000
Financial Costs	0	0	7 000	42 000
Financial Balance	1 000	0	−6 000	−35 000
Earnings Before Tax	111 000	−189 000	−156 000	558 000
Tax	0	0	0	0
Net Income	127 000	−174 000	−147 000	536 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	154 000
Total Current Assets	354 000	398 000	380 000	611 000
Total Assets	354 000	398 000	380 000	764 000
Total Retained Equity	142 000	14 000	188 000	335 000
Total Equity	142 000	14 000	188 000	335 000
Total Long-Term Debt	0	0	0	283 000
Total Current Debt	212 000	384 000	192 000	146 000
Total Equity and Debt	354 000	398 000	380 000	764 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	713 000	651 000	689 000	1 301 000
Revenue	713 000	651 000	689 000	1 301 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	57 000	73 000	57 000
Depreciation	0	0	1 000	8 000
Impairment	0	0	0	0
Expenditure	602 000	840 000	844 000	743 000
Operating Profit	111 000	−189 000	−156 000	558 000
Financial Income	1 000	0	1 000	7 000
Financial Costs	0	0	7 000	42 000
Financial Balance	1 000	0	−6 000	−35 000
Dividends	0	0	0	0
Net Income	127 000	−174 000	−147 000	536 000

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	154 000
Total Tangible Assets	0	0	0	154 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	154 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	182 000	247 000	247 000	492 000
Total Current Assets	354 000	398 000	380 000	611 000
Total Assets	354 000	398 000	380 000	764 000
Total Equity	142 000	14 000	188 000	335 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	283 000
Creditors	201 000	363 000	188 000	135 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	22 000	4 000	11 000
Total Current Debt	212 000	384 000	192 000	146 000
Total Equity and Debt	354 000	398 000	380 000	764 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,44 %	−1 242,86 %	−78,19 %	160 %
Debt-to-Equity Ratio	0	0	0	0,84
Operating Profit Margin	15,57 %	−29,03 %	−22,64 %	42,89 %
Current Ratio	1,67	1,04	1,98	4,18
Quick Ratio	1,67	1,04	1,98	4,18
Equity Ratio	0,4	0,04	0,49	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %