SAMEIET BAKKLUND

7580 SELBU

Finances

Share Ownership

Return on Equity

12,98 %

Current Ratio

8,39

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	645 000	765 000	622 000	616 000
Net Income	44 000	−36 000	11 000	58 000
Total Assets	470 000	314 000	366 000	632 000
Total Equity	339 000	294 000	330 000	319 000

Income (NOK)	2022	2021	2020	2019
Revenue	645 000	765 000	622 000	616 000
Expenditure	600 000	801 000	611 000	558 000
Operating Profit	44 000	−36 000	11 000	57 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	44 000	−36 000	11 000	58 000
Tax	0	0	0	0
Net Income	44 000	−36 000	11 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	470 000	314 000	366 000	632 000
Total Assets	470 000	314 000	366 000	632 000
Total Retained Equity	284 000	239 000	275 000	264 000
Total Equity	339 000	294 000	330 000	319 000
Total Long-Term Debt	76 000	0	12 000	216 000
Total Current Debt	56 000	20 000	24 000	97 000
Total Equity and Debt	470 000	314 000	366 000	632 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	77 000	77 000	77 000	78 000
Other Income	568 000	688 000	545 000	538 000
Revenue	645 000	765 000	622 000	616 000
Cost of Goods Sold	0	0	0	0
Salary Costs	34 000	24 000	18 000	2 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	600 000	801 000	611 000	558 000
Operating Profit	44 000	−36 000	11 000	57 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	44 000	−36 000	11 000	58 000

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	449 000	288 000	339 000	570 000
Total Current Assets	470 000	314 000	366 000	632 000
Total Assets	470 000	314 000	366 000	632 000
Total Equity	339 000	294 000	330 000	319 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	76 000	0	12 000	216 000
Creditors	0	9 000	5 000	84 000
Unpaid Taxes	0	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	56 000	10 000	19 000	12 000
Total Current Debt	56 000	20 000	24 000	97 000
Total Equity and Debt	470 000	314 000	366 000	632 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,98 %	−12,24 %	3,33 %	18,18 %
Debt-to-Equity Ratio	0,22	0	0,04	0,68
Operating Profit Margin	6,82 %	−4,71 %	1,77 %	9,25 %
Current Ratio	8,39	15,7	15,25	6,52
Quick Ratio	8,39	15,7	15,25	6,52
Equity Ratio	0,72	0,94	0,9	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %