company

SAMEIET NORDRAAKSGATE 3

0179 OSLO

Finances

Share Ownership

Return on Equity

45,14 %

Current Ratio

1,13

Debt-to-Equity Ratio

0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 831 000	1 541 000	1 568 000	1 595 000
Net Income	437 000	177 000	261 000	−113 000
Total Assets	8 669 000	1 339 000	1 215 000	1 101 000
Total Equity	968 000	531 000	354 000	93 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 831 000	1 541 000	1 568 000	1 595 000
Expenditure	1 379 000	1 338 000	1 276 000	1 676 000
Operating Profit	452 000	204 000	291 000	−81 000
Financial Income	4 000	0	0	1 000
Financial Costs	19 000	27 000	31 000	33 000
Financial Balance	−15 000	−27 000	−31 000	−32 000
Earnings Before Tax	437 000	177 000	261 000	−113 000
Tax	0	0	0	0
Net Income	437 000	177 000	261 000	−113 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	720 000	720 000	720 000
Total Current Assets	8 669 000	619 000	495 000	381 000
Total Assets	8 669 000	1 339 000	1 215 000	1 101 000
Total Retained Equity	968 000	531 000	354 000	93 000
Total Equity	968 000	531 000	354 000	93 000
Total Long-Term Debt	0	660 000	720 000	720 000
Total Current Debt	7 701 000	148 000	141 000	288 000
Total Equity and Debt	8 669 000	1 339 000	1 215 000	1 101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 831 000	1 541 000	1 568 000	1 595 000
Revenue	1 831 000	1 541 000	1 568 000	1 595 000
Cost of Goods Sold	0	0	0	0
Salary Costs	103 000	103 000	79 000	81 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 379 000	1 338 000	1 276 000	1 676 000
Operating Profit	452 000	204 000	291 000	−81 000
Financial Income	4 000	0	0	1 000
Financial Costs	19 000	27 000	31 000	33 000
Financial Balance	−15 000	−27 000	−31 000	−32 000
Dividends	0	0	0	0
Net Income	437 000	177 000	261 000	−113 000

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	720 000	720 000	720 000
Total Tangible Assets	0	720 000	720 000	720 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	720 000	720 000	720 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 291 000	475 000	382 000	268 000
Total Current Assets	8 669 000	619 000	495 000	381 000
Total Assets	8 669 000	1 339 000	1 215 000	1 101 000
Total Equity	968 000	531 000	354 000	93 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	660 000	720 000	720 000
Creditors	93 000	92 000	20 000	116 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 608 000	56 000	121 000	172 000
Total Current Debt	7 701 000	148 000	141 000	288 000
Total Equity and Debt	8 669 000	1 339 000	1 215 000	1 101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,14 %	33,33 %	73,73 %	−121,51 %
Debt-to-Equity Ratio	0	1,24	2,03	7,74
Operating Profit Margin	24,69 %	13,24 %	18,56 %	−5,08 %
Current Ratio	1,13	4,18	3,51	1,32
Quick Ratio	1,13	4,18	3,51	1,32
Equity Ratio	0,11	0,4	0,29	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English