SAMEIET MEIERITUNET 2

7503 STJØRDAL

Finances

Share Ownership

Return on Equity

−27,87 %

Current Ratio

5,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 607 000	2 436 000	2 208 000	1 182 000
Net Income	−170 000	−419 000	541 000	134 000
Total Assets	725 000	925 000	1 315 000	822 000
Total Equity	610 000	780 000	1 198 000	657 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 607 000	2 436 000	2 208 000	1 182 000
Expenditure	−1 797 000	−2 868 000	−1 681 000	1 052 000
Operating Profit	−190 000	−431 000	527 000	130 000
Financial Income	20 000	13 000	14 000	4 000
Financial Costs	0	0	0	0
Financial Balance	20 000	13 000	14 000	4 000
Earnings Before Tax	−170 000	−419 000	541 000	134 000
Tax	0	0	0	0
Net Income	−170 000	−419 000	541 000	134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	97 000	135 000	173 000
Total Current Assets	665 000	827 000	1 180 000	650 000
Total Assets	725 000	925 000	1 315 000	822 000
Total Retained Equity	610 000	780 000	1 198 000	657 000
Total Equity	610 000	780 000	1 198 000	657 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	115 000	145 000	117 000	165 000
Total Equity and Debt	725 000	925 000	1 315 000	822 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 607 000	2 436 000	2 208 000	1 182 000
Revenue	1 607 000	2 436 000	2 208 000	1 182 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−28 000	−40 000	−59 000	50 000
Depreciation	−38 000	−38 000	−38 000	38 000
Impairment	0	0	0	0
Expenditure	−1 797 000	−2 868 000	−1 681 000	1 052 000
Operating Profit	−190 000	−431 000	527 000	130 000
Financial Income	20 000	13 000	14 000	4 000
Financial Costs	0	0	0	0
Financial Balance	20 000	13 000	14 000	4 000
Dividends	0	0	0	0
Net Income	−170 000	−419 000	541 000	134 000

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	173 000
Fixtures	60 000	97 000	135 000	0
Total Tangible Assets	60 000	97 000	135 000	173 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	97 000	135 000	173 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	665 000	827 000	1 180 000	558 000
Total Current Assets	665 000	827 000	1 180 000	650 000
Total Assets	725 000	925 000	1 315 000	822 000
Total Equity	610 000	780 000	1 198 000	657 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	79 000	82 000	56 000	85 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	36 000	63 000	61 000	81 000
Total Current Debt	115 000	145 000	117 000	165 000
Total Equity and Debt	725 000	925 000	1 315 000	822 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−27,87 %	−53,72 %	45,16 %	20,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−11,82 %	−17,69 %	23,87 %	11 %
Current Ratio	5,78	5,7	10,09	3,94
Quick Ratio	5,78	5,7	10,09	3,94
Equity Ratio	0,84	0,84	0,91	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %