SMIEBO EIENDOM AS

0455 OSLO

Finances

Return on Equity

94,27 %

Current Ratio

18,59

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 269 000	125 000	125 000	126 000
Net Income	14 377 000	−2 000	−2 483 000	−1 012 000
Total Assets	16 160 000	1 721 000	1 787 000	4 313 000
Total Equity	15 251 000	874 000	875 000	3 358 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 269 000	125 000	125 000	126 000
Expenditure	836 000	97 000	76 000	109 000
Operating Profit	433 000	29 000	50 000	17 000
Financial Income	11 579 000	0	7 000	21 000
Financial Costs	−2 462 000	30 000	2 534 000	1 052 000
Financial Balance	14 041 000	−30 000	−2 527 000	−1 031 000
Earnings Before Tax	14 474 000	−2 000	−2 478 000	−1 013 000
Tax	97 000	0	5 000	−1 000
Net Income	14 377 000	−2 000	−2 483 000	−1 012 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	823 000	1 681 000	1 666 000	3 667 000
Total Current Assets	15 337 000	40 000	121 000	646 000
Total Assets	16 160 000	1 721 000	1 787 000	4 313 000
Total Retained Equity	15 151 000	774 000	775 000	3 258 000
Total Equity	15 251 000	874 000	875 000	3 358 000
Total Long-Term Debt	84 000	798 000	852 000	905 000
Total Current Debt	825 000	49 000	60 000	50 000
Total Equity and Debt	16 160 000	1 721 000	1 787 000	4 313 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 269 000	125 000	125 000	126 000
Revenue	1 269 000	125 000	125 000	126 000
Cost of Goods Sold	111 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	836 000	97 000	76 000	109 000
Operating Profit	433 000	29 000	50 000	17 000
Financial Income	11 579 000	0	7 000	21 000
Financial Costs	−2 462 000	30 000	2 534 000	1 052 000
Financial Balance	14 041 000	−30 000	−2 527 000	−1 031 000
Dividends	0	0	0	2 150 000
Net Income	14 377 000	−2 000	−2 483 000	−1 012 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 000
Real Eastate	0	1 666 000	1 666 000	1 666 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	1 666 000	1 666 000	1 666 000
Total Fiancial Fixed Assets	823 000	15 000	0	2 000 000
Total Fixed Assets	823 000	1 681 000	1 666 000	3 667 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 500 000	40 000	118 000	645 000
Total Current Assets	15 337 000	40 000	121 000	646 000
Total Assets	16 160 000	1 721 000	1 787 000	4 313 000
Total Equity	15 251 000	874 000	875 000	3 358 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	84 000	798 000	852 000	905 000
Creditors	4 000	0	7 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	2 150 000
Other Current Debt	808 000	49 000	49 000	48 000
Total Current Debt	825 000	49 000	60 000	50 000
Total Equity and Debt	16 160 000	1 721 000	1 787 000	4 313 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,27 %	−0,23 %	−283,77 %	−30,14 %
Debt-to-Equity Ratio	0,01	0,91	0,97	0,27
Operating Profit Margin	34,12 %	23,2 %	40 %	13,49 %
Current Ratio	18,59	0,82	2,02	12,92
Quick Ratio	18,59	0,82	2,02	12,92
Equity Ratio	0,94	0,51	0,49	0,78
Gross Profit Margin	91,25 %	100 %	100 %	100 %