company

SAMEIET MUNKEDAMSVEIEN 72

0663 OSLO

Finances

Share Ownership

Return on Equity

125,46 %

Current Ratio

2,15

Debt-to-Equity Ratio

−1,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 893 000	776 000	781 000	732 000
Net Income	−1 424 000	−26 000	79 000	33 000
Total Assets	200 000	311 000	332 000	269 000
Total Equity	−1 135 000	289 000	316 000	236 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 893 000	776 000	781 000	732 000
Expenditure	3 273 000	814 000	713 000	712 000
Operating Profit	−1 380 000	−37 000	68 000	20 000
Financial Income	6 000	0	0	3 000
Financial Costs	−44 000	11 000	11 000	13 000
Financial Balance	50 000	−11 000	−11 000	−10 000
Earnings Before Tax	−1 445 000	−49 000	57 000	12 000
Tax	0	0	0	0
Net Income	−1 424 000	−26 000	79 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	200 000	311 000	332 000	269 000
Total Assets	200 000	311 000	332 000	269 000
Total Retained Equity	−1 135 000	289 000	316 000	236 000
Total Equity	−1 135 000	289 000	316 000	236 000
Total Long-Term Debt	1 242 000	0	0	0
Total Current Debt	93 000	22 000	16 000	32 000
Total Equity and Debt	200 000	311 000	332 000	269 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 893 000	776 000	781 000	732 000
Revenue	1 893 000	776 000	781 000	732 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	57 000	41 000	26 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 273 000	814 000	713 000	712 000
Operating Profit	−1 380 000	−37 000	68 000	20 000
Financial Income	6 000	0	0	3 000
Financial Costs	−44 000	11 000	11 000	13 000
Financial Balance	50 000	−11 000	−11 000	−10 000
Dividends	0	0	0	0
Net Income	−1 424 000	−26 000	79 000	33 000

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	90 000	217 000	230 000	167 000
Total Current Assets	200 000	311 000	332 000	269 000
Total Assets	200 000	311 000	332 000	269 000
Total Equity	−1 135 000	289 000	316 000	236 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 242 000	0	0	0
Creditors	39 000	4 000	5 000	4 000
Unpaid Taxes	32 000	0	0	12 000
Dividends	0	0	0	0
Other Current Debt	23 000	18 000	11 000	17 000
Total Current Debt	93 000	22 000	16 000	32 000
Total Equity and Debt	200 000	311 000	332 000	269 000

Financial indicators	2022	2021	2020	2019
Return on Equity	125,46 %	−9 %	25 %	13,98 %
Debt-to-Equity Ratio	−1,09	0	0	0
Operating Profit Margin	−72,9 %	−4,77 %	8,71 %	2,73 %
Current Ratio	2,15	14,14	20,75	8,41
Quick Ratio	2,15	14,14	20,75	8,41
Equity Ratio	−5,68	0,93	0,95	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English