SMART EIENDOM 1 AS

2409 ELVERUM

Finances

Share Ownership

Return on Equity

−38,33 %

Current Ratio

N/A

Debt-to-Equity Ratio

−20,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	538 000	293 000	297 000	80 000
Net Income	87 000	−170 000	−155 000	−20 000
Total Assets	4 502 000	7 212 000	7 363 000	7 532 000
Total Equity	−227 000	−315 000	−145 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	538 000	293 000	297 000	80 000
Expenditure	225 000	240 000	230 000	88 000
Operating Profit	313 000	52 000	67 000	−8 000
Financial Income	0	0	0	0
Financial Costs	226 000	222 000	222 000	0
Financial Balance	−226 000	−222 000	−222 000	0
Earnings Before Tax	87 000	−170 000	−155 000	−8 000
Tax	0	0	0	12 000
Net Income	87 000	−170 000	−155 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 480 000	7 198 000	7 349 000	7 500 000
Total Current Assets	22 000	14 000	14 000	32 000
Total Assets	4 502 000	7 212 000	7 363 000	7 532 000
Total Retained Equity	−257 000	−345 000	−175 000	−20 000
Total Equity	−227 000	−315 000	−145 000	10 000
Total Long-Term Debt	4 730 000	7 526 000	7 508 000	7 510 000
Total Current Debt	0	0	0	12 000
Total Equity and Debt	4 502 000	7 212 000	7 363 000	7 532 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	1 000	0
Other Income	538 000	293 000	296 000	80 000
Revenue	538 000	293 000	297 000	80 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	96 000	151 000	151 000	63 000
Impairment	0	0	0	0
Expenditure	225 000	240 000	230 000	88 000
Operating Profit	313 000	52 000	67 000	−8 000
Financial Income	0	0	0	0
Financial Costs	226 000	222 000	222 000	0
Financial Balance	−226 000	−222 000	−222 000	0
Dividends	0	0	0	0
Net Income	87 000	−170 000	−155 000	−20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 480 000	7 198 000	7 349 000	7 500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 480 000	7 198 000	7 349 000	7 500 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 480 000	7 198 000	7 349 000	7 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 000	14 000	13 000	32 000
Total Current Assets	22 000	14 000	14 000	32 000
Total Assets	4 502 000	7 212 000	7 363 000	7 532 000
Total Equity	−227 000	−315 000	−145 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 730 000	7 526 000	7 508 000	7 510 000
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	12 000
Total Equity and Debt	4 502 000	7 212 000	7 363 000	7 532 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−38,33 %	53,97 %	106,9 %	−200 %
Debt-to-Equity Ratio	−20,84	−23,89	−51,78	751
Operating Profit Margin	58,18 %	17,75 %	22,56 %	−10 %
Current Ratio	-	-	-	2,67
Quick Ratio	-	-	-	2,67
Equity Ratio	−0,05	−0,04	−0,02	0
Gross Profit Margin	100 %	100 %	100 %	100 %