SAMEIET FURULUND JAKOBSLI

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−18,23 %

Current Ratio

5,72

Debt-to-Equity Ratio

1,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	624 000	324 000	374 000	286 000
Net Income	−37 000	71 000	100 000	1 000
Total Assets	605 000	347 000	325 000	195 000
Total Equity	203 000	240 000	223 000	123 000

Income (NOK)	2022	2021	2020	2019
Revenue	624 000	324 000	374 000	286 000
Expenditure	−652 000	−253 000	−275 000	−286 000
Operating Profit	−28 000	71 000	99 000	0
Financial Income	7 000	0	0	1 000
Financial Costs	−17 000	0	0	0
Financial Balance	24 000	0	0	1 000
Earnings Before Tax	−37 000	71 000	100 000	1 000
Tax	0	0	0	0
Net Income	−37 000	71 000	100 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	96 000	96 000	150 000	128 000
Total Current Assets	509 000	251 000	176 000	67 000
Total Assets	605 000	347 000	325 000	195 000
Total Retained Equity	203 000	240 000	223 000	123 000
Total Equity	203 000	240 000	223 000	123 000
Total Long-Term Debt	217 000	96 000	96 000	60 000
Total Current Debt	89 000	11 000	7 000	12 000
Total Equity and Debt	605 000	347 000	325 000	195 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	624 000	324 000	374 000	286 000
Revenue	624 000	324 000	374 000	286 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	−14 000	−2 000
Impairment	0	0	0	0
Expenditure	−652 000	−253 000	−275 000	−286 000
Operating Profit	−28 000	71 000	99 000	0
Financial Income	7 000	0	0	1 000
Financial Costs	−17 000	0	0	0
Financial Balance	24 000	0	0	1 000
Dividends	0	0	0	0
Net Income	−37 000	71 000	100 000	1 000

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	54 000	68 000
Total Tangible Assets	0	0	54 000	68 000
Total Fiancial Fixed Assets	96 000	96 000	96 000	60 000
Total Fixed Assets	96 000	96 000	150 000	128 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	509 000	251 000	176 000	67 000
Total Current Assets	509 000	251 000	176 000	67 000
Total Assets	605 000	347 000	325 000	195 000
Total Equity	203 000	240 000	223 000	123 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	217 000	96 000	96 000	60 000
Creditors	74 000	2 000	0	9 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	14 000	8 000	7 000	4 000
Total Current Debt	89 000	11 000	7 000	12 000
Total Equity and Debt	605 000	347 000	325 000	195 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−18,23 %	29,58 %	44,84 %	0,81 %
Debt-to-Equity Ratio	1,07	0,4	0,43	0,49
Operating Profit Margin	−4,49 %	21,91 %	26,47 %	0 %
Current Ratio	5,72	22,82	25,14	5,58
Quick Ratio	5,72	22,82	25,14	5,58
Equity Ratio	0,34	0,69	0,69	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table