company

SAMEIET TRONDHEIMSVEIEN 5 A-E

0181 OSLO

Finances

Share Ownership

Return on Equity

−76,02 %

Current Ratio

4,44

Debt-to-Equity Ratio

−1,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 756 000	1 266 000	1 037 000	1 044 000
Net Income	355 000	−1 066 000	−125 000	−145 000
Total Assets	590 000	172 000	263 000	741 000
Total Equity	−467 000	−822 000	245 000	370 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 756 000	1 266 000	1 037 000	1 044 000
Expenditure	1 365 000	2 366 000	1 206 000	1 228 000
Operating Profit	390 000	−1 100 000	−169 000	−184 000
Financial Income	3 000	45 000	44 000	39 000
Financial Costs	39 000	12 000	0	0
Financial Balance	−36 000	33 000	44 000	39 000
Earnings Before Tax	355 000	−1 066 000	−125 000	−145 000
Tax	0	0	0	0
Net Income	355 000	−1 066 000	−125 000	−145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	590 000	172 000	263 000	741 000
Total Assets	590 000	172 000	263 000	741 000
Total Retained Equity	−467 000	−822 000	245 000	370 000
Total Equity	−467 000	−822 000	245 000	370 000
Total Long-Term Debt	924 000	974 000	0	0
Total Current Debt	133 000	20 000	18 000	370 000
Total Equity and Debt	590 000	172 000	263 000	741 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 756 000	1 266 000	1 037 000	1 044 000
Revenue	1 756 000	1 266 000	1 037 000	1 044 000
Cost of Goods Sold	0	0	0	0
Salary Costs	68 000	23 000	0	51 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 365 000	2 366 000	1 206 000	1 228 000
Operating Profit	390 000	−1 100 000	−169 000	−184 000
Financial Income	3 000	45 000	44 000	39 000
Financial Costs	39 000	12 000	0	0
Financial Balance	−36 000	33 000	44 000	39 000
Dividends	0	0	0	0
Net Income	355 000	−1 066 000	−125 000	−145 000

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	422 000	171 000	263 000	315 000
Total Current Assets	590 000	172 000	263 000	741 000
Total Assets	590 000	172 000	263 000	741 000
Total Equity	−467 000	−822 000	245 000	370 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	924 000	974 000	0	0
Creditors	119 000	1 000	18 000	370 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	19 000	0	0
Total Current Debt	133 000	20 000	18 000	370 000
Total Equity and Debt	590 000	172 000	263 000	741 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−76,02 %	129,68 %	−51,02 %	−39,19 %
Debt-to-Equity Ratio	−1,98	−1,18	0	0
Operating Profit Margin	22,21 %	−86,89 %	−16,3 %	−17,62 %
Current Ratio	4,44	8,6	14,61	2
Quick Ratio	4,44	8,6	14,61	2
Equity Ratio	−0,79	−4,78	0,93	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English