SMARTE HJEM DRAMMEN AS

3023 DRAMMEN

Finances

Share Ownership

Return on Equity

−22 %

Current Ratio

N/A

Debt-to-Equity Ratio

7,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	787 000	649 000	607 000	242 000
Net Income	−299 000	−266 000	−212 000	20 000
Total Assets	10 897 000	10 739 000	8 839 000	2 890 000
Total Equity	1 359 000	388 000	153 000	95 000

Income (NOK)	2022	2021	2020	2019
Revenue	787 000	649 000	607 000	242 000
Expenditure	848 000	719 000	505 000	107 000
Operating Profit	−61 000	−70 000	102 000	135 000
Financial Income	0	0	0	0
Financial Costs	238 000	196 000	315 000	109 000
Financial Balance	−238 000	−196 000	−315 000	−109 000
Earnings Before Tax	−299 000	−266 000	−212 000	26 000
Tax	0	0	0	6 000
Net Income	−299 000	−266 000	−212 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 673 000	10 673 000	8 822 000	2 889 000
Total Current Assets	224 000	67 000	17 000	1 000
Total Assets	10 897 000	10 739 000	8 839 000	2 890 000
Total Retained Equity	0	0	−166 000	0
Total Equity	1 359 000	388 000	153 000	95 000
Total Long-Term Debt	9 538 000	10 352 000	8 686 000	2 795 000
Total Current Debt	0	0	0	0
Total Equity and Debt	10 897 000	10 739 000	8 839 000	2 890 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	787 000	649 000	607 000	242 000
Revenue	787 000	649 000	607 000	242 000
Cost of Goods Sold	0	0	0	0
Salary Costs	89 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	848 000	719 000	505 000	107 000
Operating Profit	−61 000	−70 000	102 000	135 000
Financial Income	0	0	0	0
Financial Costs	238 000	196 000	315 000	109 000
Financial Balance	−238 000	−196 000	−315 000	−109 000
Dividends	0	0	0	0
Net Income	−299 000	−266 000	−212 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 673 000	10 673 000	8 822 000	2 876 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 673 000	10 673 000	8 822 000	2 876 000
Total Fiancial Fixed Assets	0	0	0	13 000
Total Fixed Assets	10 673 000	10 673 000	8 822 000	2 889 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	224 000	67 000	17 000	1 000
Total Current Assets	224 000	67 000	17 000	1 000
Total Assets	10 897 000	10 739 000	8 839 000	2 890 000
Total Equity	1 359 000	388 000	153 000	95 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 538 000	10 352 000	8 686 000	2 795 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	10 897 000	10 739 000	8 839 000	2 890 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22 %	−68,56 %	−138,56 %	21,05 %
Debt-to-Equity Ratio	7,02	26,68	56,77	29,42
Operating Profit Margin	−7,75 %	−10,79 %	16,8 %	55,79 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	0,12	0,04	0,02	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %