SNEMYR EIENDOM AS

9152 SØRKJOSEN

Finances

Share Ownership

Return on Equity

3,56 %

Current Ratio

Debt-to-Equity Ratio

6,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 211 000	1 200 000	1 200 000	660 000
Net Income	78 000	259 000	394 000	1 000
Total Assets	17 336 000	12 120 000	12 477 000	12 013 000
Total Equity	2 192 000	2 114 000	1 855 000	1 461 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 211 000	1 200 000	1 200 000	660 000
Expenditure	455 000	475 000	273 000	343 000
Operating Profit	756 000	725 000	927 000	317 000
Financial Income	0	0	2 000	0
Financial Costs	642 000	394 000	424 000	316 000
Financial Balance	−642 000	−394 000	−422 000	−316 000
Earnings Before Tax	114 000	332 000	505 000	1 000
Tax	36 000	73 000	111 000	0
Net Income	78 000	259 000	394 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 505 000	11 682 000	11 907 000	7 409 000
Total Current Assets	1 830 000	438 000	570 000	4 604 000
Total Assets	17 336 000	12 120 000	12 477 000	12 013 000
Total Retained Equity	962 000	884 000	625 000	231 000
Total Equity	2 192 000	2 114 000	1 855 000	1 461 000
Total Long-Term Debt	15 083 000	9 721 000	10 121 000	10 393 000
Total Current Debt	61 000	285 000	501 000	158 000
Total Equity and Debt	17 336 000	12 120 000	12 477 000	12 013 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 000	0	0	0
Other Income	1 200 000	1 200 000	1 200 000	660 000
Revenue	1 211 000	1 200 000	1 200 000	660 000
Cost of Goods Sold	0	0	24 000	0
Salary Costs	0	0	0	0
Depreciation	329 000	284 000	167 000	197 000
Impairment	0	0	0	0
Expenditure	455 000	475 000	273 000	343 000
Operating Profit	756 000	725 000	927 000	317 000
Financial Income	0	0	2 000	0
Financial Costs	642 000	394 000	424 000	316 000
Financial Balance	−642 000	−394 000	−422 000	−316 000
Dividends	0	0	0	0
Net Income	78 000	259 000	394 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 348 000	11 506 000	11 737 000	7 107 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	157 000	177 000	170 000	175 000
Total Tangible Assets	15 505 000	11 682 000	11 907 000	7 282 000
Total Fiancial Fixed Assets	0	0	0	128 000
Total Fixed Assets	15 505 000	11 682 000	11 907 000	7 409 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 760 000	384 000	517 000	4 391 000
Total Current Assets	1 830 000	438 000	570 000	4 604 000
Total Assets	17 336 000	12 120 000	12 477 000	12 013 000
Total Equity	2 192 000	2 114 000	1 855 000	1 461 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 083 000	9 721 000	10 121 000	10 393 000
Creditors	13 000	26 000	338 000	0
Unpaid Taxes	0	42 000	−65 000	0
Dividends	0	0	0	0
Other Current Debt	19 000	142 000	142 000	138 000
Total Current Debt	61 000	285 000	501 000	158 000
Total Equity and Debt	17 336 000	12 120 000	12 477 000	12 013 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,56 %	12,25 %	21,24 %	0,07 %
Debt-to-Equity Ratio	6,88	4,6	5,46	7,11
Operating Profit Margin	62,43 %	60,42 %	77,25 %	48,03 %
Current Ratio	30	1,54	1,14	29,14
Quick Ratio	30	1,54	1,14	29,14
Equity Ratio	0,13	0,17	0,15	0,12
Gross Profit Margin	100 %	100 %	98 %	100 %