SAMEIET NORDAHL BRUNS GATE 7

0661 OSLO

Finances

Share Ownership

Return on Equity

−18,58 %

Current Ratio

6,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	678 000	680 000	655 000	828 000
Net Income	−42 000	29 000	184 000	47 000
Total Assets	272 000	309 000	260 000	90 000
Total Equity	226 000	268 000	239 000	55 000

Income (NOK)	2022	2021	2020	2019
Revenue	678 000	680 000	655 000	828 000
Expenditure	732 000	662 000	481 000	805 000
Operating Profit	−54 000	18 000	174 000	24 000
Financial Income	11 000	12 000	10 000	23 000
Financial Costs	0	0	0	0
Financial Balance	11 000	12 000	10 000	23 000
Earnings Before Tax	−43 000	30 000	184 000	47 000
Tax	0	0	0	0
Net Income	−42 000	29 000	184 000	47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	272 000	309 000	260 000	90 000
Total Assets	272 000	309 000	260 000	90 000
Total Retained Equity	226 000	268 000	239 000	55 000
Total Equity	226 000	268 000	239 000	55 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	45 000	41 000	21 000	35 000
Total Equity and Debt	272 000	309 000	260 000	90 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	678 000	680 000	623 000	566 000
Other Income	0	0	32 000	262 000
Revenue	678 000	680 000	655 000	828 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	46 000	46 000	46 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	732 000	662 000	481 000	805 000
Operating Profit	−54 000	18 000	174 000	24 000
Financial Income	11 000	12 000	10 000	23 000
Financial Costs	0	0	0	0
Financial Balance	11 000	12 000	10 000	23 000
Dividends	0	0	0	0
Net Income	−42 000	29 000	184 000	47 000

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	259 000	124 000	68 000	71 000
Total Current Assets	272 000	309 000	260 000	90 000
Total Assets	272 000	309 000	260 000	90 000
Total Equity	226 000	268 000	239 000	55 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	21 000	2 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	36 000	20 000	19 000	34 000
Total Current Debt	45 000	41 000	21 000	35 000
Total Equity and Debt	272 000	309 000	260 000	90 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−18,58 %	10,82 %	76,99 %	85,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−7,96 %	2,65 %	26,56 %	2,9 %
Current Ratio	6,04	7,54	12,38	2,57
Quick Ratio	6,04	7,54	12,38	2,57
Equity Ratio	0,83	0,87	0,92	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table