S.M. EIENDOM AS

4610 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

2,77 %

Current Ratio

1,57

Debt-to-Equity Ratio

1,51

Key figures (NOK)	2022	2021	2020
Revenue	541 000	433 000	236 000
Net Income	182 000	182 000	119 000
Total Assets	16 854 000	16 614 000	16 648 000
Total Equity	6 580 000	321 000	138 000

Income (NOK)	2022	2021	2020
Revenue	541 000	433 000	236 000
Expenditure	314 000	199 000	84 000
Operating Profit	228 000	234 000	153 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	228 000	234 000	153 000
Tax	46 000	51 000	33 000
Net Income	182 000	182 000	119 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	16 371 000	16 371 000	16 371 000
Total Current Assets	483 000	244 000	277 000
Total Assets	16 854 000	16 614 000	16 648 000
Total Retained Equity	280 000	302 000	119 000
Total Equity	6 580 000	321 000	138 000
Total Long-Term Debt	9 965 000	16 235 000	0
Total Current Debt	308 000	58 000	16 510 000
Total Equity and Debt	16 854 000	16 614 000	16 648 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	541 000	433 000	236 000
Revenue	541 000	433 000	236 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	314 000	199 000	84 000
Operating Profit	228 000	234 000	153 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	182 000	182 000	119 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	16 371 000	16 371 000	16 371 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	16 371 000	16 371 000	16 371 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	16 371 000	16 371 000	16 371 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	483 000	240 000	120 000
Total Current Assets	483 000	244 000	277 000
Total Assets	16 854 000	16 614 000	16 648 000
Total Equity	6 580 000	321 000	138 000
Short-Term Group Debt	207 000	0	1 960 000
Total Long-Term Debt	9 965 000	16 235 000	0
Creditors	57 000	3 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	44 000	5 000	14 516 000
Total Current Debt	308 000	58 000	16 510 000
Total Equity and Debt	16 854 000	16 614 000	16 648 000

Financial indicators	2022	2021	2020
Return on Equity	2,77 %	56,7 %	86,23 %
Debt-to-Equity Ratio	1,51	50,58	0
Operating Profit Margin	42,14 %	54,04 %	64,83 %
Current Ratio	1,57	4,21	0,02
Quick Ratio	1,57	4,21	0,02
Equity Ratio	0,39	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %