SMAJIC EIENDOM AS

3895 EDLAND

Finances

Share Ownership

Return on Equity

14,98 %

Current Ratio

3,75

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	495 000	521 000	513 000	469 000
Net Income	274 000	326 000	320 000	273 000
Total Assets	2 055 000	2 315 000	2 198 000	1 900 000
Total Equity	1 829 000	1 555 000	1 229 000	909 000

Income (NOK)	2022	2021	2020	2019
Revenue	495 000	521 000	513 000	469 000
Expenditure	138 000	76 000	71 000	79 000
Operating Profit	357 000	445 000	442 000	390 000
Financial Income	0	0	0	0
Financial Costs	6 000	27 000	32 000	40 000
Financial Balance	−6 000	−27 000	−32 000	−40 000
Earnings Before Tax	351 000	419 000	410 000	350 000
Tax	77 000	92 000	90 000	77 000
Net Income	274 000	326 000	320 000	273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 436 000	1 469 000	1 502 000	1 534 000
Total Current Assets	619 000	846 000	696 000	365 000
Total Assets	2 055 000	2 315 000	2 198 000	1 900 000
Total Retained Equity	1 799 000	1 525 000	1 199 000	879 000
Total Equity	1 829 000	1 555 000	1 229 000	909 000
Total Long-Term Debt	60 000	664 000	786 000	908 000
Total Current Debt	165 000	96 000	183 000	83 000
Total Equity and Debt	2 055 000	2 315 000	2 198 000	1 900 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	495 000	521 000	513 000	469 000
Revenue	495 000	521 000	513 000	469 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	33 000	33 000	33 000	33 000
Impairment	0	0	0	0
Expenditure	138 000	76 000	71 000	79 000
Operating Profit	357 000	445 000	442 000	390 000
Financial Income	0	0	0	0
Financial Costs	6 000	27 000	32 000	40 000
Financial Balance	−6 000	−27 000	−32 000	−40 000
Dividends	0	0	0	0
Net Income	274 000	326 000	320 000	273 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 436 000	1 469 000	1 502 000	1 534 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 436 000	1 469 000	1 502 000	1 534 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 436 000	1 469 000	1 502 000	1 534 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	607 000	702 000	535 000	202 000
Total Current Assets	619 000	846 000	696 000	365 000
Total Assets	2 055 000	2 315 000	2 198 000	1 900 000
Total Equity	1 829 000	1 555 000	1 229 000	909 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	60 000	664 000	786 000	908 000
Creditors	75 000	0	87 000	3 000
Unpaid Taxes	17 000	9 000	12 000	10 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	165 000	96 000	183 000	83 000
Total Equity and Debt	2 055 000	2 315 000	2 198 000	1 900 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,98 %	20,96 %	26,04 %	30,03 %
Debt-to-Equity Ratio	0,03	0,43	0,64	1
Operating Profit Margin	72,12 %	85,41 %	86,16 %	83,16 %
Current Ratio	3,75	8,81	3,8	4,4
Quick Ratio	3,75	8,81	3,8	4,4
Equity Ratio	0,89	0,67	0,56	0,48
Gross Profit Margin	100 %	100 %	100 %	100 %