SMIETUNET BOLIGSAMEIET

2000 LILLESTRØM

Finances

Share Ownership

Return on Equity

28,23 %

Current Ratio

13,04

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	437 000	442 000	447 000	402 000
Net Income	166 000	156 000	171 000	99 000
Total Assets	678 000	549 000	440 000	314 000
Total Equity	588 000	422 000	266 000	95 000

Income (NOK)	2022	2021	2020	2019
Revenue	437 000	442 000	447 000	402 000
Expenditure	275 000	283 000	272 000	298 000
Operating Profit	162 000	159 000	175 000	105 000
Financial Income	7 000	2 000	2 000	3 000
Financial Costs	3 000	4 000	6 000	8 000
Financial Balance	4 000	−2 000	−4 000	−5 000
Earnings Before Tax	166 000	156 000	171 000	99 000
Tax	0	0	0	0
Net Income	166 000	156 000	171 000	99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	678 000	549 000	440 000	314 000
Total Assets	678 000	549 000	440 000	314 000
Total Retained Equity	588 000	422 000	266 000	95 000
Total Equity	588 000	422 000	266 000	95 000
Total Long-Term Debt	38 000	86 000	133 000	179 000
Total Current Debt	52 000	40 000	41 000	41 000
Total Equity and Debt	678 000	549 000	440 000	314 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	437 000	442 000	447 000	402 000
Revenue	437 000	442 000	447 000	402 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	57 000	53 000	40 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	275 000	283 000	272 000	298 000
Operating Profit	162 000	159 000	175 000	105 000
Financial Income	7 000	2 000	2 000	3 000
Financial Costs	3 000	4 000	6 000	8 000
Financial Balance	4 000	−2 000	−4 000	−5 000
Dividends	0	0	0	0
Net Income	166 000	156 000	171 000	99 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	602 000	482 000	376 000	239 000
Total Current Assets	678 000	549 000	440 000	314 000
Total Assets	678 000	549 000	440 000	314 000
Total Equity	588 000	422 000	266 000	95 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	38 000	86 000	133 000	179 000
Creditors	48 000	39 000	38 000	41 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	1 000	3 000	0
Total Current Debt	52 000	40 000	41 000	41 000
Total Equity and Debt	678 000	549 000	440 000	314 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,23 %	36,97 %	64,29 %	104,21 %
Debt-to-Equity Ratio	0,06	0,2	0,5	1,88
Operating Profit Margin	37,07 %	35,97 %	39,15 %	26,12 %
Current Ratio	13,04	13,73	10,73	7,66
Quick Ratio	13,04	13,73	10,73	7,66
Equity Ratio	0,87	0,77	0,6	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table