SMIÅ INVEST AS

6475 MIDSUND

Finances

Return on Equity

61,43 %

Current Ratio

3,45

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 461 000	0	0	0
Net Income	1 276 000	207 000	−12 000	19 000
Total Assets	2 403 000	2 953 000	634 000	635 000
Total Equity	2 077 000	801 000	594 000	605 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 461 000	0	0	0
Expenditure	9 000	13 000	15 000	17 000
Operating Profit	1 452 000	−13 000	−15 000	−17 000
Financial Income	146 000	219 000	0	26 000
Financial Costs	2 000	0	0	0
Financial Balance	144 000	219 000	0	26 000
Earnings Before Tax	1 596 000	206 000	−15 000	9 000
Tax	320 000	−1 000	−3 000	−10 000
Net Income	1 276 000	207 000	−12 000	19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 196 000	2 734 000	634 000	634 000
Total Current Assets	207 000	219 000	0	0
Total Assets	2 403 000	2 953 000	634 000	635 000
Total Retained Equity	1 462 000	186 000	7 000	19 000
Total Equity	2 077 000	801 000	594 000	605 000
Total Long-Term Debt	266 000	5 000	6 000	9 000
Total Current Debt	60 000	2 148 000	35 000	20 000
Total Equity and Debt	2 403 000	2 953 000	634 000	635 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 461 000	0	0	0
Revenue	1 461 000	0	0	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	9 000	13 000	15 000	17 000
Operating Profit	1 452 000	−13 000	−15 000	−17 000
Financial Income	146 000	219 000	0	26 000
Financial Costs	2 000	0	0	0
Financial Balance	144 000	219 000	0	26 000
Dividends	0	0	0	0
Net Income	1 276 000	207 000	−12 000	19 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	539 000	539 000	539 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	539 000	539 000	539 000
Total Fiancial Fixed Assets	2 196 000	2 196 000	96 000	96 000
Total Fixed Assets	2 196 000	2 734 000	634 000	634 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	0	0	0
Total Current Assets	207 000	219 000	0	0
Total Assets	2 403 000	2 953 000	634 000	635 000
Total Equity	2 077 000	801 000	594 000	605 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	266 000	5 000	6 000	9 000
Creditors	1 000	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	2 148 000	34 000	20 000
Total Current Debt	60 000	2 148 000	35 000	20 000
Total Equity and Debt	2 403 000	2 953 000	634 000	635 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,43 %	25,84 %	−2,02 %	3,14 %
Debt-to-Equity Ratio	0,13	0,01	0,01	0,01
Operating Profit Margin	99,38 %	-	-	-
Current Ratio	3,45	0,1	0	0
Quick Ratio	3,45	0,1	0	0
Equity Ratio	0,86	0,27	0,94	0,95
Gross Profit Margin	100 %	-	-	-