SMELTEDIGELEN EIERSEKSJONSSAMEIE

0179 OSLO

Finances

Share Ownership

Return on Equity

−136,92 %

Current Ratio

1,44

Debt-to-Equity Ratio

Key figures (NOK)	2016	2015	2014	2013
Revenue	1 897 000	1 272 000	3 860 000	3 860 000
Net Income	−382 000	−761 000	92 000	358 000
Total Assets	913 000	1 213 000	1 945 000	1 863 000
Total Equity	279 000	661 000	1 421 000	1 330 000

Income (NOK)	2016	2015	2014	2013
Revenue	1 897 000	1 272 000	3 860 000	3 860 000
Expenditure	2 284 000	2 052 000	3 817 000	3 526 000
Operating Profit	−388 000	−781 000	42 000	334 000
Financial Income	6 000	22 000	50 000	25 000
Financial Costs	0	2 000	0	0
Financial Balance	6 000	20 000	50 000	25 000
Earnings Before Tax	−382 000	−761 000	92 000	358 000
Tax	0	0	0	0
Net Income	−382 000	−761 000	92 000	358 000

Balance (NOK)	2016	2015	2014	2013
Total Fixed Assets	0	0	0	0
Total Current Assets	913 000	1 213 000	1 945 000	1 863 000
Total Assets	913 000	1 213 000	1 945 000	1 863 000
Total Retained Equity	279 000	661 000	1 421 000	1 330 000
Total Equity	279 000	661 000	1 421 000	1 330 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	634 000	552 000	524 000	533 000
Total Equity and Debt	913 000	1 213 000	1 945 000	1 863 000

Cash flow (NOK)	2016	2015	2014	2013
Sales Income	0	0	0	0
Other Income	1 897 000	1 272 000	3 860 000	3 860 000
Revenue	1 897 000	1 272 000	3 860 000	3 860 000
Cost of Goods Sold	0	0	0	9 000
Salary Costs	11 000	11 000	11 000	11 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 284 000	2 052 000	3 817 000	3 526 000
Operating Profit	−388 000	−781 000	42 000	334 000
Financial Income	6 000	22 000	50 000	25 000
Financial Costs	0	2 000	0	0
Financial Balance	6 000	20 000	50 000	25 000
Dividends	0	0	0	0
Net Income	−382 000	−761 000	92 000	358 000

Balance details (NOK)	2016	2015	2014	2013
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	803 000	1 205 000	1 945 000	1 863 000
Total Current Assets	913 000	1 213 000	1 945 000	1 863 000
Total Assets	913 000	1 213 000	1 945 000	1 863 000
Total Equity	279 000	661 000	1 421 000	1 330 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	634 000	389 000	469 000	479 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	164 000	55 000	54 000
Total Current Debt	634 000	552 000	524 000	533 000
Total Equity and Debt	913 000	1 213 000	1 945 000	1 863 000

Financial indicators	2016	2015	2014	2013
Return on Equity	−136,92 %	−115,13 %	6,47 %	26,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−20,45 %	−61,4 %	1,09 %	8,65 %
Current Ratio	1,44	2,2	3,71	3,5
Quick Ratio	1,44	2,2	3,71	3,5
Equity Ratio	0,31	0,54	0,73	0,71
Gross Profit Margin	100 %	100 %	100 %	99,77 %

Rotate your device to see the full table