SAMEIET PER SIVLES VEI 7

7071 TRONDHEIM

Finances

Share Ownership

Return on Equity

26,4 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2020	2019	2018	2017
Revenue	202 000	187 000	169 000	152 000
Net Income	33 000	31 000	−5 000	−16 000
Total Assets	125 000	88 000	57 000	61 000
Total Equity	125 000	88 000	57 000	61 000

Income (NOK)	2020	2019	2018	2017
Revenue	202 000	187 000	169 000	152 000
Expenditure	169 000	156 000	177 000	172 000
Operating Profit	33 000	31 000	−8 000	−19 000
Financial Income	0	0	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	3 000	2 000
Earnings Before Tax	33 000	31 000	−5 000	−16 000
Tax	0	0	0	0
Net Income	33 000	31 000	−5 000	−16 000

Balance (NOK)	2020	2019	2018	2017
Total Fixed Assets	0	0	0	0
Total Current Assets	125 000	88 000	57 000	61 000
Total Assets	125 000	88 000	57 000	61 000
Total Retained Equity	125 000	0	57 000	61 000
Total Equity	125 000	88 000	57 000	61 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	125 000	88 000	57 000	61 000

Cash flow (NOK)	2020	2019	2018	2017
Sales Income	0	184 000	0	0
Other Income	202 000	4 000	169 000	152 000
Revenue	202 000	187 000	169 000	152 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	10 000	7 000	14 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	169 000	156 000	177 000	172 000
Operating Profit	33 000	31 000	−8 000	−19 000
Financial Income	0	0	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	3 000	2 000
Dividends	0	0	0	0
Net Income	33 000	31 000	−5 000	−16 000

Balance details (NOK)	2020	2019	2018	2017
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	123 000	88 000	57 000	61 000
Total Current Assets	125 000	88 000	57 000	61 000
Total Assets	125 000	88 000	57 000	61 000
Total Equity	125 000	88 000	57 000	61 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	125 000	88 000	57 000	61 000

Financial indicators	2020	2019	2018	2017
Return on Equity	26,4 %	35,23 %	−8,77 %	−26,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,34 %	16,58 %	−4,73 %	−12,5 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %