company

SMISTAD AS

1614 FREDRIKSTAD

Finances

Roles & Owners Share Ownership Announcements

Return on Equity

53,75 %

Current Ratio

0,86

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	798 000	375 000	47 000
Net Income	172 000	93 000	25 000
Total Assets	551 000	255 000	63 000
Total Equity	320 000	148 000	55 000

Income (NOK)	2022	2021	2020
Revenue	798 000	375 000	47 000
Expenditure	574 000	255 000	16 000
Operating Profit	224 000	120 000	31 000
Financial Income	0	0	0
Financial Costs	4 000	0	0
Financial Balance	−4 000	0	0
Earnings Before Tax	220 000	120 000	31 000
Tax	48 000	26 000	7 000
Net Income	172 000	93 000	25 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	355 000	116 000	0
Total Current Assets	196 000	140 000	63 000
Total Assets	551 000	255 000	63 000
Total Retained Equity	290 000	118 000	25 000
Total Equity	320 000	148 000	55 000
Total Long-Term Debt	2 000	2 000	0
Total Current Debt	229 000	105 000	9 000
Total Equity and Debt	551 000	255 000	63 000

Cash flow (NOK)	2022	2021	2020
Sales Income	798 000	375 000	47 000
Other Income	0	0	0
Revenue	798 000	375 000	47 000
Cost of Goods Sold	52 000	0	0
Salary Costs	446 000	206 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	574 000	255 000	16 000
Operating Profit	224 000	120 000	31 000
Financial Income	0	0	0
Financial Costs	4 000	0	0
Financial Balance	−4 000	0	0
Dividends	0	0	0
Net Income	172 000	93 000	25 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	355 000	116 000	0
Total Fixed Assets	355 000	116 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	129 000	120 000	60 000
Total Current Assets	196 000	140 000	63 000
Total Assets	551 000	255 000	63 000
Total Equity	320 000	148 000	55 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 000	2 000	0
Creditors	3 000	0	1 000
Unpaid Taxes	76 000	60 000	0
Dividends	0	0	0
Other Current Debt	102 000	19 000	1 000
Total Current Debt	229 000	105 000	9 000
Total Equity and Debt	551 000	255 000	63 000

Financial indicators	2022	2021	2020
Return on Equity	53,75 %	62,84 %	45,45 %
Debt-to-Equity Ratio	0,01	0,01	0
Operating Profit Margin	28,07 %	32 %	65,96 %
Current Ratio	0,86	1,33	7
Quick Ratio	0,86	1,33	7
Equity Ratio	0,58	0,58	0,87
Gross Profit Margin	93,48 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English