SMEBY EIGEDOM AS

5590 ETNE

Finances

Share Ownership

Return on Equity

9,2 %

Current Ratio

0,56

Debt-to-Equity Ratio

1,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	407 000	246 000	188 000	180 000
Net Income	156 000	73 000	5 000	7 000
Total Assets	4 830 000	2 378 000	2 914 000	3 016 000
Total Equity	1 696 000	1 140 000	1 067 000	1 062 000

Income (NOK)	2022	2021	2020	2019
Revenue	407 000	246 000	188 000	180 000
Expenditure	195 000	160 000	159 000	154 000
Operating Profit	211 000	86 000	29 000	26 000
Financial Income	50 000	50 000	50 000	50 000
Financial Costs	61 000	42 000	73 000	67 000
Financial Balance	−11 000	8 000	−23 000	−17 000
Earnings Before Tax	201 000	94 000	6 000	9 000
Tax	44 000	21 000	1 000	2 000
Net Income	156 000	73 000	5 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 756 000	2 253 000	2 339 000	2 406 000
Total Current Assets	74 000	125 000	575 000	610 000
Total Assets	4 830 000	2 378 000	2 914 000	3 016 000
Total Retained Equity	1 264 000	1 107 000	1 034 000	1 029 000
Total Equity	1 696 000	1 140 000	1 067 000	1 062 000
Total Long-Term Debt	3 003 000	1 160 000	1 812 000	1 936 000
Total Current Debt	131 000	79 000	36 000	18 000
Total Equity and Debt	4 830 000	2 378 000	2 914 000	3 016 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	407 000	246 000	188 000	180 000
Revenue	407 000	246 000	188 000	180 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	86 000	86 000	86 000	82 000
Impairment	0	0	0	0
Expenditure	195 000	160 000	159 000	154 000
Operating Profit	211 000	86 000	29 000	26 000
Financial Income	50 000	50 000	50 000	50 000
Financial Costs	61 000	42 000	73 000	67 000
Financial Balance	−11 000	8 000	−23 000	−17 000
Dividends	0	0	0	0
Net Income	156 000	73 000	5 000	7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 748 000	2 242 000	2 324 000	2 406 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	12 000	16 000	0
Total Tangible Assets	4 756 000	2 253 000	2 339 000	2 406 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 756 000	2 253 000	2 339 000	2 406 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	75 000	533 000	573 000
Total Current Assets	74 000	125 000	575 000	610 000
Total Assets	4 830 000	2 378 000	2 914 000	3 016 000
Total Equity	1 696 000	1 140 000	1 067 000	1 062 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 003 000	1 160 000	1 812 000	1 936 000
Creditors	13 000	0	0	9 000
Unpaid Taxes	71 000	55 000	31 000	7 000
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	2 000
Total Current Debt	131 000	79 000	36 000	18 000
Total Equity and Debt	4 830 000	2 378 000	2 914 000	3 016 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,2 %	6,4 %	0,47 %	0,66 %
Debt-to-Equity Ratio	1,77	1,02	1,7	1,82
Operating Profit Margin	51,84 %	34,96 %	15,43 %	14,44 %
Current Ratio	0,56	1,58	15,97	33,89
Quick Ratio	0,56	1,58	15,97	33,89
Equity Ratio	0,35	0,48	0,37	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %