KUNSTNERDALEN SAMEIE

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

80,77 %

Current Ratio

16,25

Debt-to-Equity Ratio

−2,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	953 000	902 000	752 000	670 000
Net Income	−1 604 000	29 000	−1 073 000	60 000
Total Assets	3 256 000	1 433 000	1 552 000	686 000
Total Equity	−1 986 000	−382 000	−411 000	663 000

Income (NOK)	2022	2021	2020	2019
Revenue	953 000	902 000	752 000	670 000
Expenditure	2 439 000	813 000	1 793 000	615 000
Operating Profit	−1 485 000	89 000	−1 042 000	56 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	123 000	61 000	33 000	0
Financial Balance	−119 000	−60 000	−31 000	4 000
Earnings Before Tax	−1 604 000	29 000	−1 073 000	60 000
Tax	0	0	0	0
Net Income	−1 604 000	29 000	−1 073 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	250 000	250 000	250 000	250 000
Total Current Assets	3 006 000	1 182 000	1 302 000	435 000
Total Assets	3 256 000	1 433 000	1 552 000	686 000
Total Retained Equity	1 986 000	382 000	411 000	663 000
Total Equity	−1 986 000	−382 000	−411 000	663 000
Total Long-Term Debt	5 056 000	1 781 000	1 884 000	0
Total Current Debt	185 000	33 000	79 000	23 000
Total Equity and Debt	3 256 000	1 433 000	1 552 000	686 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	953 000	902 000	752 000	670 000
Revenue	953 000	902 000	752 000	670 000
Cost of Goods Sold	0	0	0	0
Salary Costs	52 000	120 000	40 000	31 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 439 000	813 000	1 793 000	615 000
Operating Profit	−1 485 000	89 000	−1 042 000	56 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	123 000	61 000	33 000	0
Financial Balance	−119 000	−60 000	−31 000	4 000
Dividends	0	0	0	0
Net Income	−1 604 000	29 000	−1 073 000	60 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	250 000	250 000	250 000	250 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	250 000	250 000	250 000	250 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	250 000	250 000	250 000	250 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 699 000	1 036 000	1 150 000	304 000
Total Current Assets	3 006 000	1 182 000	1 302 000	435 000
Total Assets	3 256 000	1 433 000	1 552 000	686 000
Total Equity	−1 986 000	−382 000	−411 000	663 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 056 000	1 781 000	1 884 000	0
Creditors	137 000	5 000	54 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	48 000	28 000	24 000	19 000
Total Current Debt	185 000	33 000	79 000	23 000
Total Equity and Debt	3 256 000	1 433 000	1 552 000	686 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80,77 %	−7,59 %	261,07 %	9,05 %
Debt-to-Equity Ratio	−2,55	−4,66	−4,58	0
Operating Profit Margin	−155,82 %	9,87 %	−138,56 %	8,36 %
Current Ratio	16,25	35,82	16,48	18,91
Quick Ratio	16,25	35,82	16,48	18,91
Equity Ratio	−0,61	−0,27	−0,26	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %