SMESTADTUNET AS

9024 TOMASJORD

Finances

Share Ownership

Return on Equity

−105,82 %

Current Ratio

Debt-to-Equity Ratio

23,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	154 000	30 000	0
Net Income	−200 000	−84 000	−132 000	−200 000
Total Assets	4 595 000	4 743 000	4 813 000	4 755 000
Total Equity	189 000	389 000	−127 000	5 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	154 000	30 000	0
Expenditure	76 000	109 000	45 000	104 000
Operating Profit	−76 000	45 000	−15 000	−104 000
Financial Income	0	0	0	0
Financial Costs	181 000	153 000	154 000	152 000
Financial Balance	−181 000	−153 000	−154 000	−152 000
Earnings Before Tax	−257 000	−108 000	−169 000	−256 000
Tax	−56 000	−24 000	−37 000	−56 000
Net Income	−200 000	−84 000	−132 000	−200 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 475 000	4 419 000	4 703 000	4 666 000
Total Current Assets	120 000	324 000	110 000	89 000
Total Assets	4 595 000	4 743 000	4 813 000	4 755 000
Total Retained Equity	−761 000	−561 000	−477 000	−345 000
Total Equity	189 000	389 000	−127 000	5 000
Total Long-Term Debt	4 400 000	4 340 000	4 940 000	4 750 000
Total Current Debt	6 000	14 000	0	0
Total Equity and Debt	4 595 000	4 743 000	4 813 000	4 755 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	30 000	0
Other Income	0	154 000	0	0
Revenue	0	154 000	30 000	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	76 000	109 000	45 000	104 000
Operating Profit	−76 000	45 000	−15 000	−104 000
Financial Income	0	0	0	0
Financial Costs	181 000	153 000	154 000	152 000
Financial Balance	−181 000	−153 000	−154 000	−152 000
Dividends	0	0	0	0
Net Income	−200 000	−84 000	−132 000	−200 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	215 000	158 000	134 000	97 000
Real Eastate	4 261 000	4 261 000	4 569 000	4 569 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 261 000	4 261 000	4 569 000	4 569 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 475 000	4 419 000	4 703 000	4 666 000
Stock	71 000	71 000	71 000	71 000
Total Investments	0	0	0	0
Cash, Bank	49 000	253 000	39 000	18 000
Total Current Assets	120 000	324 000	110 000	89 000
Total Assets	4 595 000	4 743 000	4 813 000	4 755 000
Total Equity	189 000	389 000	−127 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 400 000	4 340 000	4 940 000	4 750 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	14 000	0	0
Total Current Debt	6 000	14 000	0	0
Total Equity and Debt	4 595 000	4 743 000	4 813 000	4 755 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−105,82 %	−21,59 %	103,94 %	−4 000 %
Debt-to-Equity Ratio	23,28	11,16	−38,9	950
Operating Profit Margin	-	29,22 %	−50 %	-
Current Ratio	20	23,14	-	-
Quick Ratio	−1,85	−5,68	−1,55	−1,25
Equity Ratio	0,04	0,08	−0,03	0
Gross Profit Margin	-	100 %	100 %	-