SMEDBO NORGE AS

0369 OSLO

Finances

Share Ownership

Return on Equity

15,01 %

Current Ratio

4,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 031 000	1 488 000	2 302 000	2 329 000
Net Income	223 000	73 000	101 000	83 000
Total Assets	1 969 000	1 704 000	1 595 000	1 418 000
Total Equity	1 486 000	1 264 000	1 034 000	933 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 031 000	1 488 000	2 302 000	2 329 000
Expenditure	1 748 000	1 407 000	2 174 000	2 224 000
Operating Profit	283 000	82 000	128 000	106 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	1 000	0	0	0
Financial Balance	3 000	4 000	3 000	3 000
Earnings Before Tax	286 000	85 000	131 000	108 000
Tax	64 000	12 000	29 000	25 000
Net Income	223 000	73 000	101 000	83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	51 000	143 000	200 000
Total Current Assets	1 952 000	1 653 000	1 452 000	1 218 000
Total Assets	1 969 000	1 704 000	1 595 000	1 418 000
Total Retained Equity	1 386 000	1 164 000	934 000	833 000
Total Equity	1 486 000	1 264 000	1 034 000	933 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	483 000	440 000	561 000	484 000
Total Equity and Debt	1 969 000	1 704 000	1 595 000	1 418 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 031 000	1 488 000	2 302 000	2 329 000
Other Income	0	0	0	0
Revenue	2 031 000	1 488 000	2 302 000	2 329 000
Cost of Goods Sold	0	0	0	0
Salary Costs	985 000	828 000	1 371 000	1 396 000
Depreciation	38 000	41 000	61 000	61 000
Impairment	0	0	0	0
Expenditure	1 748 000	1 407 000	2 174 000	2 224 000
Operating Profit	283 000	82 000	128 000	106 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	1 000	0	0	0
Financial Balance	3 000	4 000	3 000	3 000
Dividends	0	0	0	0
Net Income	223 000	73 000	101 000	83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	17 000	13 000	3 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	38 000	139 000	200 000
Total Tangible Assets	0	38 000	139 000	200 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 000	51 000	143 000	200 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	276 000	106 000	146 000	303 000
Total Current Assets	1 952 000	1 653 000	1 452 000	1 218 000
Total Assets	1 969 000	1 704 000	1 595 000	1 418 000
Total Equity	1 486 000	1 264 000	1 034 000	933 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	11 000	7 000	10 000	16 000
Unpaid Taxes	216 000	226 000	316 000	259 000
Dividends	0	0	0	0
Other Current Debt	188 000	192 000	176 000	176 000
Total Current Debt	483 000	440 000	561 000	484 000
Total Equity and Debt	1 969 000	1 704 000	1 595 000	1 418 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,01 %	5,78 %	9,77 %	8,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,93 %	5,51 %	5,56 %	4,55 %
Current Ratio	4,04	3,76	2,59	2,52
Quick Ratio	4,04	3,76	2,59	2,52
Equity Ratio	0,75	0,74	0,65	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %