SAM EIENDOMSPARTNER AS

1366 LYSAKER

Finances

Return on Equity

34,48 %

Current Ratio

Debt-to-Equity Ratio

−1,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−221 000	−439 000	−22 000	−15 000
Total Assets	878 000	1 088 000	1 508 000	1 508 000
Total Equity	−641 000	−420 000	20 000	42 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	14 000	7 000	7 000	6 000
Operating Profit	−14 000	−7 000	−7 000	−6 000
Financial Income	7 000	0	0	0
Financial Costs	214 000	432 000	15 000	9 000
Financial Balance	−207 000	−432 000	−15 000	−9 000
Earnings Before Tax	−221 000	−439 000	−22 000	−15 000
Tax	0	0	0	0
Net Income	−221 000	−439 000	−22 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	877 000	750 000	1 505 000	1 505 000
Total Current Assets	0	338 000	3 000	3 000
Total Assets	878 000	1 088 000	1 508 000	1 508 000
Total Retained Equity	−741 000	−520 000	−80 000	−58 000
Total Equity	−641 000	−420 000	20 000	42 000
Total Long-Term Debt	750 000	750 000	750 000	750 000
Total Current Debt	768 000	758 000	738 000	716 000
Total Equity and Debt	878 000	1 088 000	1 508 000	1 508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	14 000	7 000	7 000	6 000
Operating Profit	−14 000	−7 000	−7 000	−6 000
Financial Income	7 000	0	0	0
Financial Costs	214 000	432 000	15 000	9 000
Financial Balance	−207 000	−432 000	−15 000	−9 000
Dividends	0	0	0	0
Net Income	−221 000	−439 000	−22 000	−15 000

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	40 000	0	0	0
Total Tangible Assets	40 000	0	0	0
Total Fiancial Fixed Assets	837 000	750 000	1 505 000	1 505 000
Total Fixed Assets	877 000	750 000	1 505 000	1 505 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	338 000	3 000	3 000
Total Current Assets	0	338 000	3 000	3 000
Total Assets	878 000	1 088 000	1 508 000	1 508 000
Total Equity	−641 000	−420 000	20 000	42 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	750 000	750 000	750 000	750 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	768 000	758 000	738 000	716 000
Total Current Debt	768 000	758 000	738 000	716 000
Total Equity and Debt	878 000	1 088 000	1 508 000	1 508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,48 %	104,52 %	−110 %	−35,71 %
Debt-to-Equity Ratio	−1,17	−1,79	37,5	17,86
Operating Profit Margin	-	-	-	-
Current Ratio	0	0,45	0	0
Quick Ratio	0	0,45	0	0
Equity Ratio	−0,73	−0,39	0,01	0,03
Gross Profit Margin	-	-	-	-