SAMEIEDRIFT AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

73,33 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 129 000	20 999 000	14 524 000	16 201 000
Net Income	352 000	232 000	217 000	261 000
Total Assets	6 658 000	3 456 000	5 188 000	4 308 000
Total Equity	480 000	127 000	121 000	515 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 129 000	20 999 000	14 524 000	16 201 000
Expenditure	27 688 000	20 731 000	14 253 000	15 901 000
Operating Profit	441 000	268 000	270 000	300 000
Financial Income	12 000	36 000	14 000	35 000
Financial Costs	1 000	6 000	6 000	0
Financial Balance	11 000	30 000	8 000	35 000
Earnings Before Tax	452 000	298 000	278 000	334 000
Tax	99 000	65 000	61 000	74 000
Net Income	352 000	232 000	217 000	261 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	6 658 000	3 456 000	5 188 000	4 308 000
Total Assets	6 658 000	3 456 000	5 188 000	4 308 000
Total Retained Equity	376 000	24 000	18 000	411 000
Total Equity	480 000	127 000	121 000	515 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 178 000	3 329 000	5 066 000	3 793 000
Total Equity and Debt	6 658 000	3 456 000	5 188 000	4 308 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	322 000	290 000	295 000	225 000
Other Income	27 807 000	20 708 000	14 229 000	15 976 000
Revenue	28 129 000	20 999 000	14 524 000	16 201 000
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	27 688 000	20 731 000	14 253 000	15 901 000
Operating Profit	441 000	268 000	270 000	300 000
Financial Income	12 000	36 000	14 000	35 000
Financial Costs	1 000	6 000	6 000	0
Financial Balance	11 000	30 000	8 000	35 000
Dividends	0	0	0	0
Net Income	352 000	232 000	217 000	261 000

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	2 688 000	1 782 000	3 103 000	1 954 000
Total Current Assets	6 658 000	3 456 000	5 188 000	4 308 000
Total Assets	6 658 000	3 456 000	5 188 000	4 308 000
Total Equity	480 000	127 000	121 000	515 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 073 000	218 000	178 000	65 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 006 000	3 109 000	4 886 000	3 727 000
Total Current Debt	6 178 000	3 329 000	5 066 000	3 793 000
Total Equity and Debt	6 658 000	3 456 000	5 188 000	4 308 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,33 %	182,68 %	179,34 %	50,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,57 %	1,28 %	1,86 %	1,85 %
Current Ratio	1,08	1,04	1,02	1,14
Quick Ratio	1,08	1,04	1,02	1,14
Equity Ratio	0,07	0,04	0,02	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %