SAMEIET BLINDERNVN 7

0179 OSLO

Finances

Share Ownership

Return on Equity

14,27 %

Current Ratio

16,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 973 000	1 880 000	1 831 000	1 797 000
Net Income	198 000	72 000	13 000	61 000
Total Assets	1 477 000	1 542 000	1 404 000	1 388 000
Total Equity	1 388 000	1 190 000	1 118 000	1 105 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 973 000	1 880 000	1 831 000	1 797 000
Expenditure	1 782 000	1 809 000	1 821 000	1 746 000
Operating Profit	191 000	71 000	11 000	51 000
Financial Income	7 000	2 000	2 000	10 000
Financial Costs	0	1 000	2 000	10 000
Financial Balance	7 000	1 000	0	0
Earnings Before Tax	198 000	72 000	13 000	61 000
Tax	0	0	0	0
Net Income	198 000	72 000	13 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 477 000	1 542 000	1 404 000	1 388 000
Total Assets	1 477 000	1 542 000	1 404 000	1 388 000
Total Retained Equity	1 388 000	1 190 000	1 118 000	1 105 000
Total Equity	1 388 000	1 190 000	1 118 000	1 105 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	88 000	352 000	286 000	284 000
Total Equity and Debt	1 477 000	1 542 000	1 404 000	1 388 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 973 000	1 880 000	1 831 000	1 797 000
Revenue	1 973 000	1 880 000	1 831 000	1 797 000
Cost of Goods Sold	0	0	0	0
Salary Costs	81 000	81 000	79 000	76 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 782 000	1 809 000	1 821 000	1 746 000
Operating Profit	191 000	71 000	11 000	51 000
Financial Income	7 000	2 000	2 000	10 000
Financial Costs	0	1 000	2 000	10 000
Financial Balance	7 000	1 000	0	0
Dividends	0	0	0	0
Net Income	198 000	72 000	13 000	61 000

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	1 418 000	1 494 000	1 109 000	995 000
Total Current Assets	1 477 000	1 542 000	1 404 000	1 388 000
Total Assets	1 477 000	1 542 000	1 404 000	1 388 000
Total Equity	1 388 000	1 190 000	1 118 000	1 105 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	109 000	207 000	248 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	71 000	242 000	79 000	36 000
Total Current Debt	88 000	352 000	286 000	284 000
Total Equity and Debt	1 477 000	1 542 000	1 404 000	1 388 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,27 %	6,05 %	1,16 %	5,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,68 %	3,78 %	0,6 %	2,84 %
Current Ratio	16,78	4,38	4,91	4,89
Quick Ratio	16,78	4,38	4,91	4,89
Equity Ratio	0,94	0,77	0,8	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %