SAMEIET FJORDTUN

5600 NORHEIMSUND

Finances

Share Ownership

Return on Equity

2,45 %

Current Ratio

62,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	371 000	371 000	371 000	371 000
Net Income	18 000	46 000	93 000	139 000
Total Assets	747 000	753 000	716 000	654 000
Total Equity	735 000	718 000	700 000	620 000

Income (NOK)	2022	2021	2020	2019
Revenue	371 000	371 000	371 000	371 000
Expenditure	359 000	327 000	280 000	234 000
Operating Profit	12 000	44 000	90 000	136 000
Financial Income	5 000	2 000	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	5 000	2 000	3 000	3 000
Earnings Before Tax	18 000	46 000	93 000	139 000
Tax	0	0	0	0
Net Income	18 000	46 000	93 000	139 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	747 000	753 000	716 000	654 000
Total Assets	747 000	753 000	716 000	654 000
Total Retained Equity	735 000	718 000	700 000	620 000
Total Equity	735 000	718 000	700 000	620 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 000	35 000	16 000	34 000
Total Equity and Debt	747 000	753 000	716 000	654 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	371 000	371 000	371 000	371 000
Revenue	371 000	371 000	371 000	371 000
Cost of Goods Sold	0	0	0	0
Salary Costs	31 000	30 000	29 000	28 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	359 000	327 000	280 000	234 000
Operating Profit	12 000	44 000	90 000	136 000
Financial Income	5 000	2 000	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	5 000	2 000	3 000	3 000
Dividends	1 000	28 000	13 000	26 000
Net Income	18 000	46 000	93 000	139 000

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	719 000	714 000	700 000	634 000
Total Current Assets	747 000	753 000	716 000	654 000
Total Assets	747 000	753 000	716 000	654 000
Total Equity	735 000	718 000	700 000	620 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	7 000	2 000	8 000
Unpaid Taxes	0	0	0	0
Dividends	1 000	28 000	13 000	26 000
Other Current Debt	9 000	28 000	13 000	26 000
Total Current Debt	12 000	35 000	16 000	34 000
Total Equity and Debt	747 000	753 000	716 000	654 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,45 %	6,41 %	13,29 %	22,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,23 %	11,86 %	24,26 %	36,66 %
Current Ratio	62,25	21,51	44,75	19,24
Quick Ratio	62,25	21,51	44,75	19,24
Equity Ratio	0,98	0,95	0,98	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %