SMEDSRUD AS

2170 FENSTAD

Finances

Return on Equity

127,83 %

Current Ratio

2,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 525 000	2 149 000	1 688 000	1 605 000
Total Assets	1 739 000	2 436 000	2 115 000	2 409 000
Total Equity	1 193 000	1 887 000	1 675 000	2 398 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	21 000	0	0	3 000
Operating Profit	−21 000	0	0	−3 000
Financial Income	1 552 000	2 159 000	1 697 000	1 620 000
Financial Costs	0	0	0	0
Financial Balance	1 552 000	2 159 000	1 697 000	1 620 000
Earnings Before Tax	1 531 000	2 158 000	1 697 000	1 616 000
Tax	6 000	9 000	8 000	11 000
Net Income	1 525 000	2 149 000	1 688 000	1 605 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	380 000	380 000	1 242 000	1 265 000
Total Current Assets	1 359 000	2 057 000	873 000	1 145 000
Total Assets	1 739 000	2 436 000	2 115 000	2 409 000
Total Retained Equity	1 093 000	1 787 000	1 575 000	2 298 000
Total Equity	1 193 000	1 887 000	1 675 000	2 398 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	546 000	549 000	440 000	11 000
Total Equity and Debt	1 739 000	2 436 000	2 115 000	2 409 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	21 000	0	0	3 000
Operating Profit	−21 000	0	0	−3 000
Financial Income	1 552 000	2 159 000	1 697 000	1 620 000
Financial Costs	0	0	0	0
Financial Balance	1 552 000	2 159 000	1 697 000	1 620 000
Dividends	2 219 000	1 937 000	2 412 000	785 000
Net Income	1 525 000	2 149 000	1 688 000	1 605 000

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	380 000	380 000	1 242 000	1 265 000
Total Fixed Assets	380 000	380 000	1 242 000	1 265 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 359 000	2 057 000	873 000	47 000
Total Current Assets	1 359 000	2 057 000	873 000	1 145 000
Total Assets	1 739 000	2 436 000	2 115 000	2 409 000
Total Equity	1 193 000	1 887 000	1 675 000	2 398 000
Short-Term Group Debt	540 000	540 000	440 000	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	2 219 000	1 937 000	2 412 000	785 000
Other Current Debt	0	0	0	0
Total Current Debt	546 000	549 000	440 000	11 000
Total Equity and Debt	1 739 000	2 436 000	2 115 000	2 409 000

Financial indicators	2022	2021	2020	2019
Return on Equity	127,83 %	113,88 %	100,78 %	66,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	2,49	3,75	1,98	104,09
Quick Ratio	2,49	3,75	1,98	104,09
Equity Ratio	0,69	0,77	0,79	1
Gross Profit Margin	-	-	-	-