SMIEPARKEN AS

4306 SANDNES

Finances

Share Ownership

Return on Equity

−21,22 %

Current Ratio

0,38

Debt-to-Equity Ratio

1,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−585 000	−1 866 000	−1 933 000	−48 000
Total Assets	7 941 000	5 153 000	3 549 000	2 769 000
Total Equity	2 757 000	−2 857 000	−991 000	942 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	205 000	1 654 000	1 811 000	48 000
Operating Profit	−205 000	−1 654 000	−1 811 000	−48 000
Financial Income	0	0	0	0
Financial Costs	380 000	212 000	107 000	17 000
Financial Balance	−380 000	−212 000	−107 000	−17 000
Earnings Before Tax	−585 000	−1 866 000	−1 917 000	−65 000
Tax	0	0	16 000	−16 000
Net Income	−585 000	−1 866 000	−1 933 000	−48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 884 000	4 722 000	3 060 000	2 354 000
Total Current Assets	57 000	431 000	489 000	415 000
Total Assets	7 941 000	5 153 000	3 549 000	2 769 000
Total Retained Equity	−3 943 000	−3 357 000	−1 491 000	0
Total Equity	2 757 000	−2 857 000	−991 000	942 000
Total Long-Term Debt	5 033 000	7 615 000	4 062 000	1 517 000
Total Current Debt	150 000	396 000	478 000	311 000
Total Equity and Debt	7 941 000	5 153 000	3 549 000	2 769 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	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	205 000	1 654 000	1 811 000	48 000
Operating Profit	−205 000	−1 654 000	−1 811 000	−48 000
Financial Income	0	0	0	0
Financial Costs	380 000	212 000	107 000	17 000
Financial Balance	−380 000	−212 000	−107 000	−17 000
Dividends	0	0	0	0
Net Income	−585 000	−1 866 000	−1 933 000	−48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	16 000
Real Eastate	7 884 000	4 722 000	3 060 000	2 338 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 884 000	4 722 000	3 060 000	2 338 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 884 000	4 722 000	3 060 000	2 354 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	421 000	489 000	415 000
Total Current Assets	57 000	431 000	489 000	415 000
Total Assets	7 941 000	5 153 000	3 549 000	2 769 000
Total Equity	2 757 000	−2 857 000	−991 000	942 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 033 000	7 615 000	4 062 000	1 517 000
Creditors	51 000	341 000	453 000	302 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	99 000	55 000	25 000	9 000
Total Current Debt	150 000	396 000	478 000	311 000
Total Equity and Debt	7 941 000	5 153 000	3 549 000	2 769 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,22 %	65,31 %	195,06 %	−5,1 %
Debt-to-Equity Ratio	1,83	−2,67	−4,1	1,61
Operating Profit Margin	-	-	-	-
Current Ratio	0,38	1,09	1,02	1,33
Quick Ratio	0,38	1,09	1,02	1,33
Equity Ratio	0,35	−0,55	−0,28	0,34
Gross Profit Margin	-	-	-	-