SAMEIET SKØYEN VEST SØPPELSUG

0179 OSLO

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2016	2015	2014	2013
Revenue	2 555 000	2 169 000	3 026 000	2 905 000
Net Income	0	0	0	0
Total Assets	7 637 000	10 021 000	9 254 000	9 350 000
Total Equity	0	0	0	0

Income (NOK)	2016	2015	2014	2013
Revenue	2 555 000	2 169 000	3 026 000	2 905 000
Expenditure	2 317 000	1 873 000	2 682 000	2 557 000
Operating Profit	238 000	295 000	344 000	348 000
Financial Income	5 000	13 000	5 000	7 000
Financial Costs	243 000	309 000	349 000	355 000
Financial Balance	−238 000	−296 000	−344 000	−348 000
Earnings Before Tax	0	0	0	0
Tax	0	0	0	0
Net Income	0	0	0	0

Balance (NOK)	2016	2015	2014	2013
Total Fixed Assets	7 195 000	7 769 000	8 180 000	8 566 000
Total Current Assets	442 000	2 252 000	1 074 000	784 000
Total Assets	7 637 000	10 021 000	9 254 000	9 350 000
Total Retained Equity	0	0	0	0
Total Equity	0	0	0	0
Total Long-Term Debt	7 195 000	7 769 000	8 180 000	8 566 000
Total Current Debt	442 000	2 252 000	1 074 000	784 000
Total Equity and Debt	7 637 000	10 021 000	9 254 000	9 350 000

Cash flow (NOK)	2016	2015	2014	2013
Sales Income	0	0	0	0
Other Income	2 555 000	2 169 000	3 026 000	2 905 000
Revenue	2 555 000	2 169 000	3 026 000	2 905 000
Cost of Goods Sold	0	0	0	42 000
Salary Costs	146 000	220 000	237 000	246 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 317 000	1 873 000	2 682 000	2 557 000
Operating Profit	238 000	295 000	344 000	348 000
Financial Income	5 000	13 000	5 000	7 000
Financial Costs	243 000	309 000	349 000	355 000
Financial Balance	−238 000	−296 000	−344 000	−348 000
Dividends	0	0	0	0
Net Income	0	0	0	0

Balance details (NOK)	2016	2015	2014	2013
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	7 195 000	7 769 000	8 180 000	8 566 000
Total Fixed Assets	7 195 000	7 769 000	8 180 000	8 566 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	396 000	2 143 000	996 000	403 000
Total Current Assets	442 000	2 252 000	1 074 000	784 000
Total Assets	7 637 000	10 021 000	9 254 000	9 350 000
Total Equity	0	0	0	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 195 000	7 769 000	8 180 000	8 566 000
Creditors	258 000	443 000	229 000	385 000
Unpaid Taxes	3 000	9 000	11 000	9 000
Dividends	0	0	0	0
Other Current Debt	179 000	1 799 000	833 000	390 000
Total Current Debt	442 000	2 252 000	1 074 000	784 000
Total Equity and Debt	7 637 000	10 021 000	9 254 000	9 350 000

Financial indicators	2016	2015	2014	2013
Return on Equity	-	-	-	-
Debt-to-Equity Ratio	-	-	-	-
Operating Profit Margin	9,32 %	13,6 %	11,37 %	11,98 %
Current Ratio	1	1	1	1
Quick Ratio	1	1	1	1
Equity Ratio	0	0	0	0
Gross Profit Margin	100 %	100 %	100 %	98,55 %