company

SAMEIET NORMANNSGATA 5

0179 OSLO

Finances

Share Ownership

Return on Equity

−7,63 %

Current Ratio

2,72

Debt-to-Equity Ratio

−1,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 493 000	1 504 000	2 795 000	1 007 000
Net Income	279 000	120 000	−5 044 000	157 000
Total Assets	318 000	326 000	1 340 000	1 014 000
Total Equity	−3 656 000	−3 934 000	−4 054 000	989 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 493 000	1 504 000	2 795 000	1 007 000
Expenditure	1 056 000	1 262 000	7 760 000	868 000
Operating Profit	437 000	242 000	−4 965 000	140 000
Financial Income	17 000	17 000	16 000	17 000
Financial Costs	175 000	139 000	95 000	0
Financial Balance	−158 000	−122 000	−79 000	17 000
Earnings Before Tax	279 000	120 000	−5 044 000	157 000
Tax	0	0	0	0
Net Income	279 000	120 000	−5 044 000	157 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	318 000	326 000	1 340 000	1 014 000
Total Assets	318 000	326 000	1 340 000	1 014 000
Total Retained Equity	−3 656 000	−3 934 000	−4 054 000	989 000
Total Equity	−3 656 000	−3 934 000	−4 054 000	989 000
Total Long-Term Debt	3 857 000	4 030 000	4 310 000	0
Total Current Debt	117 000	230 000	1 085 000	25 000
Total Equity and Debt	318 000	326 000	1 340 000	1 014 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 493 000	1 504 000	2 795 000	1 007 000
Revenue	1 493 000	1 504 000	2 795 000	1 007 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	57 000	55 000	23 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 056 000	1 262 000	7 760 000	868 000
Operating Profit	437 000	242 000	−4 965 000	140 000
Financial Income	17 000	17 000	16 000	17 000
Financial Costs	175 000	139 000	95 000	0
Financial Balance	−158 000	−122 000	−79 000	17 000
Dividends	0	0	0	0
Net Income	279 000	120 000	−5 044 000	157 000

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	271 000	197 000	1 117 000	971 000
Total Current Assets	318 000	326 000	1 340 000	1 014 000
Total Assets	318 000	326 000	1 340 000	1 014 000
Total Equity	−3 656 000	−3 934 000	−4 054 000	989 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 857 000	4 030 000	4 310 000	0
Creditors	35 000	207 000	662 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	63 000	23 000	423 000	25 000
Total Current Debt	117 000	230 000	1 085 000	25 000
Total Equity and Debt	318 000	326 000	1 340 000	1 014 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,63 %	−3,05 %	124,42 %	15,87 %
Debt-to-Equity Ratio	−1,05	−1,02	−1,06	0
Operating Profit Margin	29,27 %	16,09 %	−177,64 %	13,9 %
Current Ratio	2,72	1,42	1,24	40,56
Quick Ratio	2,72	1,42	1,24	40,56
Equity Ratio	−11,5	−12,07	−3,03	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English