SAMEIET ASTRONOMVEIEN 2

7037 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,17 %

Current Ratio

29,12

Debt-to-Equity Ratio

1,01

Key figures (NOK)	2021	2020	2019	2018
Revenue	212 000	195 000	171 000	154 000
Net Income	17 000	55 000	−60 000	−67 000
Total Assets	495 000	429 000	368 000	359 000
Total Equity	237 000	220 000	165 000	225 000

Income (NOK)	2021	2020	2019	2018
Revenue	212 000	195 000	171 000	154 000
Expenditure	198 000	143 000	237 000	226 000
Operating Profit	13 000	51 000	−67 000	−73 000
Financial Income	4 000	4 000	7 000	6 000
Financial Costs	0	0	0	0
Financial Balance	4 000	4 000	7 000	6 000
Earnings Before Tax	17 000	55 000	−60 000	−67 000
Tax	0	0	0	0
Net Income	17 000	55 000	−60 000	−67 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	495 000	429 000	368 000	359 000
Total Assets	495 000	429 000	368 000	359 000
Total Retained Equity	237 000	220 000	165 000	225 000
Total Equity	237 000	220 000	165 000	225 000
Total Long-Term Debt	240 000	195 000	150 000	105 000
Total Current Debt	17 000	13 000	53 000	28 000
Total Equity and Debt	495 000	429 000	368 000	359 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	212 000	195 000	171 000	154 000
Revenue	212 000	195 000	171 000	154 000
Cost of Goods Sold	0	0	0	0
Salary Costs	11 000	11 000	3 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	198 000	143 000	237 000	226 000
Operating Profit	13 000	51 000	−67 000	−73 000
Financial Income	4 000	4 000	7 000	6 000
Financial Costs	0	0	0	0
Financial Balance	4 000	4 000	7 000	6 000
Dividends	0	0	0	0
Net Income	17 000	55 000	−60 000	−67 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	15 000	15 000	15 000	15 000
Fixtures	−15 000	−15 000	−15 000	−15 000
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	480 000	403 000	311 000	342 000
Total Current Assets	495 000	429 000	368 000	359 000
Total Assets	495 000	429 000	368 000	359 000
Total Equity	237 000	220 000	165 000	225 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	240 000	195 000	150 000	105 000
Creditors	1 000	1 000	2 000	17 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	13 000	51 000	11 000
Total Current Debt	17 000	13 000	53 000	28 000
Total Equity and Debt	495 000	429 000	368 000	359 000

Financial indicators	2021	2020	2019	2018
Return on Equity	7,17 %	25 %	−36,36 %	−29,78 %
Debt-to-Equity Ratio	1,01	0,89	0,91	0,47
Operating Profit Margin	6,13 %	26,15 %	−39,18 %	−47,4 %
Current Ratio	29,12	33	6,94	12,82
Quick Ratio	29,12	33	6,94	12,82
Equity Ratio	0,48	0,51	0,45	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table