SM NASH LIVING AS

6216 GEIRANGER

Finances

Return on Equity

24,52 %

Current Ratio

0,18

Debt-to-Equity Ratio

0,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 041 000	2 080 000	1 790 000	1 490 000
Net Income	1 216 000	1 203 000	1 104 000	785 000
Total Assets	10 437 000	10 113 000	9 843 000	8 486 000
Total Equity	4 959 000	3 743 000	2 540 000	2 137 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 041 000	2 080 000	1 790 000	1 490 000
Expenditure	338 000	418 000	238 000	303 000
Operating Profit	1 703 000	1 662 000	1 552 000	1 187 000
Financial Income	9 000	28 000	11 000	11 000
Financial Costs	153 000	148 000	147 000	192 000
Financial Balance	−144 000	−120 000	−136 000	−181 000
Earnings Before Tax	1 559 000	1 542 000	1 415 000	1 006 000
Tax	343 000	339 000	312 000	221 000
Net Income	1 216 000	1 203 000	1 104 000	785 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 830 000	9 309 000	7 558 000	7 471 000
Total Current Assets	607 000	804 000	2 285 000	1 015 000
Total Assets	10 437 000	10 113 000	9 843 000	8 486 000
Total Retained Equity	3 607 000	2 391 000	1 188 000	785 000
Total Equity	4 959 000	3 743 000	2 540 000	2 137 000
Total Long-Term Debt	2 140 000	2 359 000	2 460 000	2 795 000
Total Current Debt	3 338 000	4 012 000	4 843 000	3 555 000
Total Equity and Debt	10 437 000	10 113 000	9 843 000	8 486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 041 000	2 080 000	1 790 000	1 490 000
Revenue	2 041 000	2 080 000	1 790 000	1 490 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	127 000	153 000	180 000	180 000
Impairment	0	0	0	0
Expenditure	338 000	418 000	238 000	303 000
Operating Profit	1 703 000	1 662 000	1 552 000	1 187 000
Financial Income	9 000	28 000	11 000	11 000
Financial Costs	153 000	148 000	147 000	192 000
Financial Balance	−144 000	−120 000	−136 000	−181 000
Dividends	0	0	700 000	0
Net Income	1 216 000	1 203 000	1 104 000	785 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	271 000	250 000	218 000	201 000
Real Eastate	7 215 000	6 990 000	5 635 000	5 565 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 215 000	6 990 000	5 635 000	5 565 000
Total Fiancial Fixed Assets	2 344 000	2 069 000	1 705 000	1 705 000
Total Fixed Assets	9 830 000	9 309 000	7 558 000	7 471 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	3 000	36 000	4 000
Total Current Assets	607 000	804 000	2 285 000	1 015 000
Total Assets	10 437 000	10 113 000	9 843 000	8 486 000
Total Equity	4 959 000	3 743 000	2 540 000	2 137 000
Short-Term Group Debt	2 658 000	3 290 000	2 848 000	2 778 000
Total Long-Term Debt	2 140 000	2 359 000	2 460 000	2 795 000
Creditors	87 000	99 000	389 000	83 000
Unpaid Taxes	1 000	0	0	0
Dividends	0	0	700 000	0
Other Current Debt	306 000	354 000	577 000	456 000
Total Current Debt	3 338 000	4 012 000	4 843 000	3 555 000
Total Equity and Debt	10 437 000	10 113 000	9 843 000	8 486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,52 %	32,14 %	43,46 %	36,73 %
Debt-to-Equity Ratio	0,43	0,63	0,97	1,31
Operating Profit Margin	83,44 %	79,9 %	86,7 %	79,66 %
Current Ratio	0,18	0,2	0,47	0,29
Quick Ratio	0,18	0,2	0,47	0,29
Equity Ratio	0,48	0,37	0,26	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %