SMEDSVIG INVEST AS

5200 OS

Finances

Return on Equity

75,25 %

Current Ratio

743,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 000	0	0	0
Net Income	2 590 000	1 193 000	−10 000	74 000
Total Assets	3 458 000	1 352 000	199 000	208 000
Total Equity	3 442 000	1 352 000	199 000	208 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 000	0	0	0
Expenditure	9 000	16 000	10 000	6 000
Operating Profit	−2 000	−16 000	−10 000	−6 000
Financial Income	2 670 000	1 209 000	0	80 000
Financial Costs	61 000	0	0	0
Financial Balance	2 609 000	1 209 000	0	80 000
Earnings Before Tax	2 607 000	1 193 000	−10 000	74 000
Tax	16 000	0	0	0
Net Income	2 590 000	1 193 000	−10 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	484 000	54 000	54 000	54 000
Total Current Assets	2 974 000	1 297 000	144 000	154 000
Total Assets	3 458 000	1 352 000	199 000	208 000
Total Retained Equity	3 398 000	1 307 000	154 000	164 000
Total Equity	3 442 000	1 352 000	199 000	208 000
Total Long-Term Debt	12 000	0	0	0
Total Current Debt	4 000	0	0	0
Total Equity and Debt	3 458 000	1 352 000	199 000	208 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	7 000	0	0	0
Revenue	7 000	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	9 000	16 000	10 000	6 000
Operating Profit	−2 000	−16 000	−10 000	−6 000
Financial Income	2 670 000	1 209 000	0	80 000
Financial Costs	61 000	0	0	0
Financial Balance	2 609 000	1 209 000	0	80 000
Dividends	500 000	40 000	0	80 000
Net Income	2 590 000	1 193 000	−10 000	74 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	380 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	380 000	0	0	0
Total Fiancial Fixed Assets	104 000	54 000	54 000	54 000
Total Fixed Assets	484 000	54 000	54 000	54 000
Stock	0	0	0	0
Total Investments	447 000	509 000	0	0
Cash, Bank	606 000	789 000	144 000	154 000
Total Current Assets	2 974 000	1 297 000	144 000	154 000
Total Assets	3 458 000	1 352 000	199 000	208 000
Total Equity	3 442 000	1 352 000	199 000	208 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	500 000	40 000	0	80 000
Other Current Debt	0	0	0	0
Total Current Debt	4 000	0	0	0
Total Equity and Debt	3 458 000	1 352 000	199 000	208 000

Financial indicators	2022	2021	2020	2019
Return on Equity	75,25 %	88,24 %	−5,03 %	35,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−28,57 %	-	-	-
Current Ratio	743,5	-	-	-
Quick Ratio	743,5	-	-	-
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	-	-	-