MULTIADMIN STIG ATLE JØRGENSEN

3475 SÆTRE

Finances

Share Ownership

Return on Equity

80,88 %

Current Ratio

3,27

Debt-to-Equity Ratio

Key figures (NOK)	2019	2018	2017	2016
Revenue	112 000	133 000	315 000	337 000
Net Income	55 000	61 000	85 000	112 000
Total Assets	98 000	38 000	47 000	117 000
Total Equity	68 000	−52 000	−11 000	45 000

Income (NOK)	2019	2018	2017	2016
Revenue	112 000	133 000	315 000	337 000
Expenditure	57 000	71 000	230 000	224 000
Operating Profit	55 000	62 000	85 000	112 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	55 000	61 000	85 000	112 000
Tax	0	0	0	0
Net Income	55 000	61 000	85 000	112 000

Balance (NOK)	2019	2018	2017	2016
Total Fixed Assets	0	0	0	0
Total Current Assets	98 000	38 000	47 000	116 000
Total Assets	98 000	38 000	47 000	117 000
Total Retained Equity	0	−52 000	−11 000	45 000
Total Equity	68 000	−52 000	−11 000	45 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	30 000	90 000	58 000	72 000
Total Equity and Debt	98 000	38 000	47 000	117 000

Cash flow (NOK)	2019	2018	2017	2016
Sales Income	112 000	133 000	315 000	337 000
Other Income	0	0	0	0
Revenue	112 000	133 000	315 000	337 000
Cost of Goods Sold	0	0	136 000	125 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	57 000	71 000	230 000	224 000
Operating Profit	55 000	62 000	85 000	112 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	55 000	61 000	85 000	112 000

Balance details (NOK)	2019	2018	2017	2016
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	4 000	0	12 000	82 000
Total Current Assets	98 000	38 000	47 000	116 000
Total Assets	98 000	38 000	47 000	117 000
Total Equity	68 000	−52 000	−11 000	45 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	14 000	26 000	18 000
Unpaid Taxes	29 000	29 000	32 000	55 000
Dividends	0	0	0	0
Other Current Debt	0	48 000	0	0
Total Current Debt	30 000	90 000	58 000	72 000
Total Equity and Debt	98 000	38 000	47 000	117 000

Financial indicators	2019	2018	2017	2016
Return on Equity	80,88 %	−117,31 %	−772,73 %	248,89 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	49,11 %	46,62 %	26,98 %	33,23 %
Current Ratio	3,27	0,42	0,81	1,61
Quick Ratio	3,27	0,42	0,81	1,61
Equity Ratio	0,69	−1,37	−0,23	0,38
Gross Profit Margin	100 %	100 %	56,83 %	62,91 %