SMEBY EIENDOM AS

2319 HAMAR

Finances

Share Ownership

Return on Equity

51,17 %

Current Ratio

41,31

Debt-to-Equity Ratio

2,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 305 000	947 000	749 000	0
Net Income	1 399 000	87 000	65 000	0
Total Assets	10 475 000	12 914 000	13 048 000	3 080 000
Total Equity	2 734 000	1 334 000	247 000	182 000

Income (NOK)	2022	2021	2020
Revenue	2 305 000	947 000	749 000
Expenditure	420 000	400 000	364 000
Operating Profit	1 884 000	548 000	384 000
Financial Income	6 000	3 000	3 000
Financial Costs	477 000	440 000	304 000
Financial Balance	−471 000	−437 000	−301 000
Earnings Before Tax	1 413 000	110 000	83 000
Tax	14 000	23 000	18 000
Net Income	1 399 000	87 000	65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 938 000	12 707 000	12 683 000	2 871 000
Total Current Assets	537 000	207 000	365 000	208 000
Total Assets	10 475 000	12 914 000	13 048 000	3 080 000
Total Retained Equity	1 534 000	134 000	47 000	−18 000
Total Equity	2 734 000	1 334 000	247 000	182 000
Total Long-Term Debt	7 728 000	11 505 000	11 784 000	2 893 000
Total Current Debt	13 000	75 000	1 016 000	5 000
Total Equity and Debt	10 475 000	12 914 000	13 048 000	3 080 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	2 305 000	947 000	749 000
Revenue	2 305 000	947 000	749 000
Cost of Goods Sold	0	0	139 000
Salary Costs	0	0	2 000
Depreciation	18 000	26 000	4 000
Impairment	0	0	0
Expenditure	420 000	400 000	364 000
Operating Profit	1 884 000	548 000	384 000
Financial Income	6 000	3 000	3 000
Financial Costs	477 000	440 000	304 000
Financial Balance	−471 000	−437 000	−301 000
Dividends	0	0	0
Net Income	1 399 000	87 000	65 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 895 000	12 645 000	12 645 000	2 871 000
Machinery and Plant Facilities	21 000	29 000	38 000	0
Fixtures	22 000	32 000	0	0
Total Tangible Assets	9 938 000	12 707 000	12 683 000	2 871 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 938 000	12 707 000	12 683 000	2 871 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	533 000	207 000	365 000	208 000
Total Current Assets	537 000	207 000	365 000	208 000
Total Assets	10 475 000	12 914 000	13 048 000	3 080 000
Total Equity	2 734 000	1 334 000	247 000	182 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 728 000	11 505 000	11 784 000	2 893 000
Creditors	0	0	−6 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	50 000	1 005 000	5 000
Total Current Debt	13 000	75 000	1 016 000	5 000
Total Equity and Debt	10 475 000	12 914 000	13 048 000	3 080 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,17 %	6,52 %	26,32 %	0 %
Debt-to-Equity Ratio	2,83	8,62	47,71	15,9
Operating Profit Margin	81,74 %	57,87 %	51,27 %	-
Current Ratio	41,31	2,76	0,36	41,6
Quick Ratio	41,31	2,76	0,36	41,6
Equity Ratio	0,26	0,1	0,02	0,06
Gross Profit Margin	100 %	100 %	81,44 %	-