SAMEIET STORVANNSTUNET

9600 HAMMERFEST

Finances

Share Ownership

Return on Equity

19,27 %

Current Ratio

4,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	622 000	602 000	602 000	579 000
Net Income	168 000	126 000	191 000	44 000
Total Assets	1 029 000	828 000	682 000	495 000
Total Equity	872 000	704 000	578 000	387 000

Income (NOK)	2022	2021	2020	2019
Revenue	622 000	602 000	602 000	579 000
Expenditure	464 000	476 000	413 000	537 000
Operating Profit	158 000	125 000	189 000	41 000
Financial Income	10 000	2 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	10 000	2 000	2 000	3 000
Earnings Before Tax	158 000	125 000	189 000	41 000
Tax	0	0	0	0
Net Income	168 000	126 000	191 000	44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	348 000	296 000	246 000	170 000
Total Current Assets	681 000	532 000	437 000	325 000
Total Assets	1 029 000	828 000	682 000	495 000
Total Retained Equity	704 000	578 000	387 000	343 000
Total Equity	872 000	704 000	578 000	387 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	157 000	123 000	104 000	107 000
Total Equity and Debt	1 029 000	828 000	682 000	495 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	622 000	602 000	602 000	579 000
Revenue	622 000	602 000	602 000	579 000
Cost of Goods Sold	0	0	0	0
Salary Costs	41 000	51 000	40 000	40 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	464 000	476 000	413 000	537 000
Operating Profit	158 000	125 000	189 000	41 000
Financial Income	10 000	2 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	10 000	2 000	2 000	3 000
Dividends	0	0	0	0
Net Income	168 000	126 000	191 000	44 000

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	348 000	296 000	246 000	170 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	566 000	427 000	343 000	249 000
Total Current Assets	681 000	532 000	437 000	325 000
Total Assets	1 029 000	828 000	682 000	495 000
Total Equity	872 000	704 000	578 000	387 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	154 000	116 000	102 000	107 000
Unpaid Taxes	0	6 000	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	3 000	1 000
Total Current Debt	157 000	123 000	104 000	107 000
Total Equity and Debt	1 029 000	828 000	682 000	495 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,27 %	17,9 %	33,04 %	11,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,4 %	20,76 %	31,4 %	7,08 %
Current Ratio	4,34	4,33	4,2	3,04
Quick Ratio	4,34	4,33	4,2	3,04
Equity Ratio	0,85	0,85	0,85	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %