SMIUA AS

2390 MOELV

Finances

Return on Equity

36,64 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 000	6 000	6 000	0
Net Income	303 000	442 000	378 000	257 000
Total Assets	1 253 000	1 080 000	1 011 000	885 000
Total Equity	827 000	962 000	893 000	768 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 000	6 000	6 000	0
Expenditure	1 000	2 000	2 000	2 000
Operating Profit	6 000	4 000	4 000	−2 000
Financial Income	309 000	443 000	378 000	262 000
Financial Costs	12 000	5 000	5 000	4 000
Financial Balance	297 000	438 000	373 000	258 000
Earnings Before Tax	303 000	442 000	378 000	257 000
Tax	0	0	0	0
Net Income	303 000	442 000	378 000	257 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 230 000	1 064 000	998 000	877 000
Total Current Assets	23 000	17 000	12 000	8 000
Total Assets	1 253 000	1 080 000	1 011 000	885 000
Total Retained Equity	327 000	462 000	393 000	268 000
Total Equity	827 000	962 000	893 000	768 000
Total Long-Term Debt	425 000	118 000	118 000	117 000
Total Current Debt	0	0	0	0
Total Equity and Debt	1 253 000	1 080 000	1 011 000	885 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	8 000	6 000	6 000	0
Revenue	8 000	6 000	6 000	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	1 000	2 000	2 000	2 000
Operating Profit	6 000	4 000	4 000	−2 000
Financial Income	309 000	443 000	378 000	262 000
Financial Costs	12 000	5 000	5 000	4 000
Financial Balance	297 000	438 000	373 000	258 000
Dividends	0	0	0	0
Net Income	303 000	442 000	378 000	257 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	20 000	20 000	20 000	20 000
Total Intangible Assets	20 000	20 000	20 000	20 000
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	1 209 000	1 043 000	978 000	857 000
Total Fixed Assets	1 230 000	1 064 000	998 000	877 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	23 000	17 000	12 000	8 000
Total Current Assets	23 000	17 000	12 000	8 000
Total Assets	1 253 000	1 080 000	1 011 000	885 000
Total Equity	827 000	962 000	893 000	768 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	425 000	118 000	118 000	117 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	1 253 000	1 080 000	1 011 000	885 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,64 %	45,95 %	42,33 %	33,46 %
Debt-to-Equity Ratio	0,51	0,12	0,13	0,15
Operating Profit Margin	75 %	66,67 %	66,67 %	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	0,66	0,89	0,88	0,87
Gross Profit Margin	100 %	100 %	100 %	-