company

SAMEIET TRONDHEIMSVEIEN 16

0484 OSLO

Finances

Share Ownership

Return on Equity

116,84 %

Current Ratio

6,84

Debt-to-Equity Ratio

−3,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 743 000	770 000	661 000	622 000
Net Income	−874 000	−10 000	29 000	128 000
Total Assets	1 909 000	1 246 000	270 000	174 000
Total Equity	−748 000	126 000	136 000	107 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 743 000	770 000	661 000	622 000
Expenditure	3 571 000	771 000	638 000	499 000
Operating Profit	−827 000	−1 000	23 000	123 000
Financial Income	0	0	0	0
Financial Costs	−46 000	−9 000	6 000	5 000
Financial Balance	46 000	9 000	−6 000	−5 000
Earnings Before Tax	−889 000	−26 000	12 000	111 000
Tax	0	0	0	0
Net Income	−874 000	−10 000	29 000	128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 909 000	1 246 000	270 000	174 000
Total Assets	1 909 000	1 246 000	270 000	174 000
Total Retained Equity	−748 000	126 000	136 000	107 000
Total Equity	−748 000	126 000	136 000	107 000
Total Long-Term Debt	2 377 000	1 032 000	43 000	63 000
Total Current Debt	279 000	88 000	91 000	4 000
Total Equity and Debt	1 909 000	1 246 000	270 000	174 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 743 000	770 000	661 000	622 000
Revenue	2 743 000	770 000	661 000	622 000
Cost of Goods Sold	0	0	0	0
Salary Costs	74 000	56 000	39 000	17 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 571 000	771 000	638 000	499 000
Operating Profit	−827 000	−1 000	23 000	123 000
Financial Income	0	0	0	0
Financial Costs	−46 000	−9 000	6 000	5 000
Financial Balance	46 000	9 000	−6 000	−5 000
Dividends	0	0	0	0
Net Income	−874 000	−10 000	29 000	128 000

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	1 589 000	1 114 000	139 000	24 000
Total Current Assets	1 909 000	1 246 000	270 000	174 000
Total Assets	1 909 000	1 246 000	270 000	174 000
Total Equity	−748 000	126 000	136 000	107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 377 000	1 032 000	43 000	63 000
Creditors	115 000	86 000	83 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	164 000	2 000	8 000	1 000
Total Current Debt	279 000	88 000	91 000	4 000
Total Equity and Debt	1 909 000	1 246 000	270 000	174 000

Financial indicators	2022	2021	2020	2019
Return on Equity	116,84 %	−7,94 %	21,32 %	119,63 %
Debt-to-Equity Ratio	−3,18	8,19	0,32	0,59
Operating Profit Margin	−30,15 %	−0,13 %	3,48 %	19,77 %
Current Ratio	6,84	14,16	2,97	43,5
Quick Ratio	6,84	14,16	2,97	43,5
Equity Ratio	−0,39	0,1	0,5	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English