company

SAMEIET FREDENSBORGVEIEN 11

0179 OSLO

Finances

Share Ownership

Return on Equity

−87,28 %

Current Ratio

2,9

Debt-to-Equity Ratio

0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 064 000	1 919 000	1 893 000	1 817 000
Net Income	−343 000	192 000	232 000	66 000
Total Assets	589 000	867 000	597 000	518 000
Total Equity	393 000	736 000	544 000	312 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 064 000	1 919 000	1 893 000	1 817 000
Expenditure	2 428 000	1 744 000	1 672 000	1 751 000
Operating Profit	−363 000	175 000	220 000	66 000
Financial Income	20 000	17 000	12 000	1 000
Financial Costs	0	0	0	0
Financial Balance	20 000	17 000	12 000	1 000
Earnings Before Tax	−343 000	192 000	232 000	66 000
Tax	0	0	0	0
Net Income	−343 000	192 000	232 000	66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	41 000	58 000	75 000
Total Current Assets	565 000	826 000	539 000	443 000
Total Assets	589 000	867 000	597 000	518 000
Total Retained Equity	393 000	736 000	544 000	312 000
Total Equity	393 000	736 000	544 000	312 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	195 000	131 000	53 000	206 000
Total Equity and Debt	589 000	867 000	597 000	518 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 064 000	1 919 000	1 893 000	1 817 000
Revenue	2 064 000	1 919 000	1 893 000	1 817 000
Cost of Goods Sold	0	0	0	0
Salary Costs	178 000	116 000	91 000	68 000
Depreciation	17 000	17 000	17 000	10 000
Impairment	0	0	0	0
Expenditure	2 428 000	1 744 000	1 672 000	1 751 000
Operating Profit	−363 000	175 000	220 000	66 000
Financial Income	20 000	17 000	12 000	1 000
Financial Costs	0	0	0	0
Financial Balance	20 000	17 000	12 000	1 000
Dividends	0	0	0	0
Net Income	−343 000	192 000	232 000	66 000

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	24 000	41 000	58 000	75 000
Total Tangible Assets	24 000	41 000	58 000	75 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 000	41 000	58 000	75 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	546 000	806 000	523 000	281 000
Total Current Assets	565 000	826 000	539 000	443 000
Total Assets	589 000	867 000	597 000	518 000
Total Equity	393 000	736 000	544 000	312 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	165 000	116 000	15 000	194 000
Unpaid Taxes	6 000	3 000	0	0
Dividends	0	0	0	0
Other Current Debt	24 000	11 000	38 000	12 000
Total Current Debt	195 000	131 000	53 000	206 000
Total Equity and Debt	589 000	867 000	597 000	518 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−87,28 %	26,09 %	42,65 %	21,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−17,59 %	9,12 %	11,62 %	3,63 %
Current Ratio	2,9	6,31	10,17	2,15
Quick Ratio	2,9	6,31	10,17	2,15
Equity Ratio	0,67	0,85	0,91	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English