SMEDBRUA EIENDOM AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

716,14 %

Current Ratio

2,64

Debt-to-Equity Ratio

455,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 265 000	1 975 000	0	0
Net Income	3 373 000	−3 142 000	−877 000	−539 000
Total Assets	217 870 000	187 184 000	69 628 000	16 788 000
Total Equity	471 000	−2 901 000	241 000	1 118 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 265 000	1 975 000	0	0
Expenditure	7 396 000	5 169 000	131 000	268 000
Operating Profit	9 868 000	−3 195 000	−131 000	−268 000
Financial Income	19 000	0	1 000	1 000
Financial Costs	5 563 000	834 000	995 000	424 000
Financial Balance	−5 544 000	−834 000	−994 000	−423 000
Earnings Before Tax	4 324 000	−4 029 000	−1 125 000	−691 000
Tax	951 000	−886 000	−247 000	−152 000
Net Income	3 373 000	−3 142 000	−877 000	−539 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	210 168 000	183 316 000	67 245 000	16 414 000
Total Current Assets	7 702 000	3 868 000	2 383 000	373 000
Total Assets	217 870 000	187 184 000	69 628 000	16 788 000
Total Retained Equity	−1 513 000	−4 886 000	−1 743 000	−866 000
Total Equity	471 000	−2 901 000	241 000	1 118 000
Total Long-Term Debt	214 483 000	126 029 000	16 457 000	14 496 000
Total Current Debt	2 916 000	64 056 000	52 930 000	1 173 000
Total Equity and Debt	217 870 000	187 184 000	69 628 000	16 788 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	17 265 000	1 975 000	0	0
Revenue	17 265 000	1 975 000	0	0
Cost of Goods Sold	1 773 000	2 137 000	0	0
Salary Costs	0	0	0	0
Depreciation	3 681 000	1 270 000	7 000	0
Impairment	0	0	0	0
Expenditure	7 396 000	5 169 000	131 000	268 000
Operating Profit	9 868 000	−3 195 000	−131 000	−268 000
Financial Income	19 000	0	1 000	1 000
Financial Costs	5 563 000	834 000	995 000	424 000
Financial Balance	−5 544 000	−834 000	−994 000	−423 000
Dividends	0	0	0	0
Net Income	3 373 000	−3 142 000	−877 000	−539 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	555 000	0	0
Real Eastate	202 024 000	176 011 000	67 245 000	16 414 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	202 024 000	176 011 000	67 245 000	16 414 000
Total Fiancial Fixed Assets	8 144 000	6 750 000	0	0
Total Fixed Assets	210 168 000	183 316 000	67 245 000	16 414 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 018 000	2 024 000	2 383 000	373 000
Total Current Assets	7 702 000	3 868 000	2 383 000	373 000
Total Assets	217 870 000	187 184 000	69 628 000	16 788 000
Total Equity	471 000	−2 901 000	241 000	1 118 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	214 483 000	126 029 000	16 457 000	14 496 000
Creditors	1 333 000	13 159 000	8 710 000	1 141 000
Unpaid Taxes	190 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 393 000	429 000	1 908 000	32 000
Total Current Debt	2 916 000	64 056 000	52 930 000	1 173 000
Total Equity and Debt	217 870 000	187 184 000	69 628 000	16 788 000

Financial indicators	2022	2021	2020	2019
Return on Equity	716,14 %	108,31 %	−363,9 %	−48,21 %
Debt-to-Equity Ratio	455,38	−43,44	68,29	12,97
Operating Profit Margin	57,16 %	−161,77 %	-	-
Current Ratio	2,64	0,06	0,05	0,32
Quick Ratio	2,64	0,06	0,05	0,32
Equity Ratio	0	−0,02	0	0,07
Gross Profit Margin	89,73 %	−8,2 %	-	-