SMH EIENDOM AS

1679 KRÅKERØY

Finances

Share Ownership

Return on Equity

11,22 %

Current Ratio

2,65

Debt-to-Equity Ratio

9,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 177 000	5 000 000	2 445 000	1 805 000
Net Income	237 000	1 835 000	−722 000	285 000
Total Assets	23 392 000	26 203 000	27 357 000	25 467 000
Total Equity	2 112 000	1 967 000	131 000	726 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 177 000	5 000 000	2 445 000	1 805 000
Expenditure	1 024 000	1 894 000	2 448 000	742 000
Operating Profit	1 153 000	3 106 000	−2 000	1 063 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	851 000	817 000	912 000	642 000
Financial Balance	−850 000	−817 000	−911 000	−641 000
Earnings Before Tax	303 000	2 290 000	−914 000	422 000
Tax	67 000	454 000	−192 000	137 000
Net Income	237 000	1 835 000	−722 000	285 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 599 000	23 859 000	26 309 000	23 809 000
Total Current Assets	1 792 000	2 343 000	1 047 000	1 658 000
Total Assets	23 392 000	26 203 000	27 357 000	25 467 000
Total Retained Equity	1 592 000	1 835 000	0	707 000
Total Equity	2 112 000	1 967 000	131 000	726 000
Total Long-Term Debt	20 605 000	23 905 000	26 488 000	24 279 000
Total Current Debt	675 000	331 000	738 000	462 000
Total Equity and Debt	23 392 000	26 203 000	27 357 000	25 467 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 143 000	0	0	−160 000
Other Income	34 000	5 000 000	2 445 000	1 965 000
Revenue	2 177 000	5 000 000	2 445 000	1 805 000
Cost of Goods Sold	690 000	1 513 000	1 727 000	631 000
Salary Costs	0	0	0	0
Depreciation	7 000	7 000	0	0
Impairment	0	0	0	0
Expenditure	1 024 000	1 894 000	2 448 000	742 000
Operating Profit	1 153 000	3 106 000	−2 000	1 063 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	851 000	817 000	912 000	642 000
Financial Balance	−850 000	−817 000	−911 000	−641 000
Dividends	0	0	0	0
Net Income	237 000	1 835 000	−722 000	285 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 579 000	23 833 000	26 309 000	23 809 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	26 000	0	0
Total Tangible Assets	21 599 000	23 859 000	26 309 000	23 809 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 599 000	23 859 000	26 309 000	23 809 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	802 000	2 009 000	505 000	1 438 000
Total Current Assets	1 792 000	2 343 000	1 047 000	1 658 000
Total Assets	23 392 000	26 203 000	27 357 000	25 467 000
Total Equity	2 112 000	1 967 000	131 000	726 000
Short-Term Group Debt	156 000	0	0	0
Total Long-Term Debt	20 605 000	23 905 000	26 488 000	24 279 000
Creditors	36 000	31 000	113 000	44 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	323 000	296 000	625 000	282 000
Total Current Debt	675 000	331 000	738 000	462 000
Total Equity and Debt	23 392 000	26 203 000	27 357 000	25 467 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,22 %	93,29 %	−551,15 %	39,26 %
Debt-to-Equity Ratio	9,76	12,15	202,2	33,44
Operating Profit Margin	52,96 %	62,12 %	−0,08 %	58,89 %
Current Ratio	2,65	7,08	1,42	3,59
Quick Ratio	2,65	7,08	1,42	3,59
Equity Ratio	0,09	0,08	0	0,03
Gross Profit Margin	68,31 %	69,74 %	29,37 %	65,04 %