SM BYGG OG EIENDOM AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

12,36 %

Current Ratio

Debt-to-Equity Ratio

−2,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−55 000	−54 000	−125 000	−91 000
Total Assets	1 801 000	1 801 000	1 800 000	1 800 000
Total Equity	−445 000	−390 000	−336 000	−211 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	0	1 000	1 000	1 000
Operating Profit	0	−1 000	−1 000	−1 000
Financial Income	0	0	0	0
Financial Costs	55 000	53 000	124 000	90 000
Financial Balance	−55 000	−53 000	−124 000	−90 000
Earnings Before Tax	−55 000	−54 000	−125 000	−91 000
Tax	0	0	0	0
Net Income	−55 000	−54 000	−125 000	−91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 800 000	1 800 000	1 800 000	1 800 000
Total Current Assets	1 000	1 000	0	0
Total Assets	1 801 000	1 801 000	1 800 000	1 800 000
Total Retained Equity	−475 000	−420 000	−366 000	−241 000
Total Equity	−445 000	−390 000	−336 000	−211 000
Total Long-Term Debt	927 000	945 000	985 000	1 671 000
Total Current Debt	1 318 000	1 245 000	1 151 000	340 000
Total Equity and Debt	1 801 000	1 801 000	1 800 000	1 800 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	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	0	1 000	1 000	1 000
Operating Profit	0	−1 000	−1 000	−1 000
Financial Income	0	0	0	0
Financial Costs	55 000	53 000	124 000	90 000
Financial Balance	−55 000	−53 000	−124 000	−90 000
Dividends	0	0	0	0
Net Income	−55 000	−54 000	−125 000	−91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 800 000	1 800 000	1 800 000	1 800 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 800 000	1 800 000	1 800 000	1 800 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 800 000	1 800 000	1 800 000	1 800 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	0	0
Total Current Assets	1 000	1 000	0	0
Total Assets	1 801 000	1 801 000	1 800 000	1 800 000
Total Equity	−445 000	−390 000	−336 000	−211 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	927 000	945 000	985 000	1 671 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 318 000	1 245 000	1 151 000	339 000
Total Current Debt	1 318 000	1 245 000	1 151 000	340 000
Total Equity and Debt	1 801 000	1 801 000	1 800 000	1 800 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,36 %	13,85 %	37,2 %	43,13 %
Debt-to-Equity Ratio	−2,08	−2,42	−2,93	−7,92
Operating Profit Margin	-	-	-	-
Current Ratio	0	0	0	0
Quick Ratio	0	0	0	0
Equity Ratio	−0,25	−0,22	−0,19	−0,12
Gross Profit Margin	-	-	-	-