SMART HOUSING AS

5420 RUBBESTADNESET

Finances

Share Ownership

Return on Equity

21,72 %

Current Ratio

1,13

Debt-to-Equity Ratio

2,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	768 000	927 000	887 000	916 000
Net Income	134 000	190 000	158 000	156 000
Total Assets	3 076 000	2 608 000	2 993 000	3 418 000
Total Equity	617 000	483 000	293 000	142 000

Income (NOK)	2022	2021	2020	2019
Revenue	768 000	927 000	887 000	916 000
Expenditure	384 000	558 000	563 000	570 000
Operating Profit	384 000	369 000	324 000	346 000
Financial Income	0	0	11 000	2 000
Financial Costs	199 000	129 000	125 000	145 000
Financial Balance	−199 000	−129 000	−114 000	−143 000
Earnings Before Tax	184 000	240 000	210 000	203 000
Tax	50 000	51 000	52 000	48 000
Net Income	134 000	190 000	158 000	156 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 960 000	2 214 000	2 718 000	3 221 000
Total Current Assets	1 116 000	394 000	275 000	198 000
Total Assets	3 076 000	2 608 000	2 993 000	3 418 000
Total Retained Equity	587 000	453 000	263 000	112 000
Total Equity	617 000	483 000	293 000	142 000
Total Long-Term Debt	1 467 000	1 596 000	1 760 000	1 781 000
Total Current Debt	992 000	529 000	940 000	1 495 000
Total Equity and Debt	3 076 000	2 608 000	2 993 000	3 418 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	869 000	472 000	414 000	443 000
Other Income	−101 000	455 000	473 000	473 000
Revenue	768 000	927 000	887 000	916 000
Cost of Goods Sold	0	0	0	0
Salary Costs	62 000	0	0	0
Depreciation	254 000	503 000	503 000	503 000
Impairment	0	0	0	0
Expenditure	384 000	558 000	563 000	570 000
Operating Profit	384 000	369 000	324 000	346 000
Financial Income	0	0	11 000	2 000
Financial Costs	199 000	129 000	125 000	145 000
Financial Balance	−199 000	−129 000	−114 000	−143 000
Dividends	0	0	0	0
Net Income	134 000	190 000	158 000	156 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 960 000	0	0	0
Machinery and Plant Facilities	0	2 090 000	2 219 000	2 349 000
Fixtures	0	125 000	498 000	872 000
Total Tangible Assets	1 960 000	2 214 000	2 718 000	3 221 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 960 000	2 214 000	2 718 000	3 221 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 116 000	394 000	275 000	198 000
Total Assets	3 076 000	2 608 000	2 993 000	3 418 000
Total Equity	617 000	483 000	293 000	142 000
Short-Term Group Debt	0	0	0	96 000
Total Long-Term Debt	1 467 000	1 596 000	1 760 000	1 781 000
Creditors	20 000	39 000	4 000	5 000
Unpaid Taxes	164 000	6 000	0	12 000
Dividends	0	0	0	0
Other Current Debt	452 000	179 000	632 000	1 084 000
Total Current Debt	992 000	529 000	940 000	1 495 000
Total Equity and Debt	3 076 000	2 608 000	2 993 000	3 418 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,72 %	39,34 %	53,92 %	109,86 %
Debt-to-Equity Ratio	2,38	3,3	6,01	12,54
Operating Profit Margin	50 %	39,81 %	36,53 %	37,77 %
Current Ratio	1,13	0,74	0,29	0,13
Quick Ratio	1,13	0,74	0,29	0,13
Equity Ratio	0,2	0,19	0,1	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %