SAMEIET JORDBÆRSTI1

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

8,97 %

Current Ratio

2,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 027 000	1 885 000	1 920 000	2 147 000
Net Income	65 000	89 000	336 000	−1 004 000
Total Assets	1 297 000	1 085 000	874 000	415 000
Total Equity	725 000	660 000	571 000	235 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 027 000	1 885 000	1 920 000	2 147 000
Expenditure	−1 997 000	−1 819 000	−1 606 000	−3 176 000
Operating Profit	30 000	66 000	314 000	−1 029 000
Financial Income	35 000	23 000	23 000	25 000
Financial Costs	0	0	0	0
Financial Balance	35 000	23 000	23 000	25 000
Earnings Before Tax	65 000	89 000	336 000	−1 004 000
Tax	0	0	0	0
Net Income	65 000	89 000	336 000	−1 004 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 297 000	1 085 000	874 000	415 000
Total Assets	1 297 000	1 085 000	874 000	415 000
Total Retained Equity	725 000	660 000	571 000	235 000
Total Equity	725 000	660 000	571 000	235 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	572 000	425 000	303 000	180 000
Total Equity and Debt	1 297 000	1 085 000	874 000	415 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 027 000	1 885 000	1 920 000	2 147 000
Revenue	2 027 000	1 885 000	1 920 000	2 147 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−108 000	−104 000	−104 000	−99 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−1 997 000	−1 819 000	−1 606 000	−3 176 000
Operating Profit	30 000	66 000	314 000	−1 029 000
Financial Income	35 000	23 000	23 000	25 000
Financial Costs	0	0	0	0
Financial Balance	35 000	23 000	23 000	25 000
Dividends	0	0	0	0
Net Income	65 000	89 000	336 000	−1 004 000

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	1 297 000	1 085 000	874 000	415 000
Total Current Assets	1 297 000	1 085 000	874 000	415 000
Total Assets	1 297 000	1 085 000	874 000	415 000
Total Equity	725 000	660 000	571 000	235 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	425 000	317 000	243 000	94 000
Unpaid Taxes	8 000	0	6 000	0
Dividends	0	0	0	0
Other Current Debt	139 000	108 000	53 000	86 000
Total Current Debt	572 000	425 000	303 000	180 000
Total Equity and Debt	1 297 000	1 085 000	874 000	415 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,97 %	13,48 %	58,84 %	−427,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,48 %	3,5 %	16,35 %	−47,93 %
Current Ratio	2,27	2,55	2,88	2,31
Quick Ratio	2,27	2,55	2,88	2,31
Equity Ratio	0,56	0,61	0,65	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %