company

SAMEIET PILESTREDET 29

0179 OSLO

Finances

Share Ownership

Return on Equity

125,89 %

Current Ratio

5,06

Debt-to-Equity Ratio

0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 572 000	1 390 000	1 394 000	1 392 000
Net Income	924 000	−158 000	−54 000	−165 000
Total Assets	915 000	95 000	135 000	270 000
Total Equity	734 000	−191 000	−32 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 572 000	1 390 000	1 394 000	1 392 000
Expenditure	1 670 000	1 566 000	1 468 000	1 581 000
Operating Profit	902 000	−176 000	−75 000	−189 000
Financial Income	29 000	28 000	29 000	29 000
Financial Costs	7 000	11 000	9 000	5 000
Financial Balance	22 000	17 000	20 000	24 000
Earnings Before Tax	924 000	−158 000	−54 000	−165 000
Tax	0	0	0	0
Net Income	924 000	−158 000	−54 000	−165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	915 000	95 000	135 000	270 000
Total Assets	915 000	95 000	135 000	270 000
Total Retained Equity	734 000	−191 000	−32 000	22 000
Total Equity	734 000	−191 000	−32 000	22 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	181 000	286 000	167 000	248 000
Total Equity and Debt	915 000	95 000	135 000	270 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 572 000	1 390 000	1 394 000	1 392 000
Revenue	2 572 000	1 390 000	1 394 000	1 392 000
Cost of Goods Sold	0	0	0	0
Salary Costs	91 000	91 000	91 000	91 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 670 000	1 566 000	1 468 000	1 581 000
Operating Profit	902 000	−176 000	−75 000	−189 000
Financial Income	29 000	28 000	29 000	29 000
Financial Costs	7 000	11 000	9 000	5 000
Financial Balance	22 000	17 000	20 000	24 000
Dividends	0	0	0	0
Net Income	924 000	−158 000	−54 000	−165 000

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	861 000	36 000	134 000	211 000
Total Current Assets	915 000	95 000	135 000	270 000
Total Assets	915 000	95 000	135 000	270 000
Total Equity	734 000	−191 000	−32 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	124 000	91 000	117 000	221 000
Unpaid Taxes	0	42 000	37 000	0
Dividends	0	0	0	0
Other Current Debt	57 000	34 000	12 000	27 000
Total Current Debt	181 000	286 000	167 000	248 000
Total Equity and Debt	915 000	95 000	135 000	270 000

Financial indicators	2022	2021	2020	2019
Return on Equity	125,89 %	82,72 %	168,75 %	−750 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	35,07 %	−12,66 %	−5,38 %	−13,58 %
Current Ratio	5,06	0,33	0,81	1,09
Quick Ratio	5,06	0,33	0,81	1,09
Equity Ratio	0,8	−2,01	−0,24	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English