FORRETNINGSGÅRDEN SMEDVIGEN AS

3050 MJØNDALEN

Finances

Share Ownership

Return on Equity

7,72 %

Current Ratio

9,28

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 809 000	1 730 000	1 596 000	1 564 000
Net Income	974 000	967 000	768 000	862 000
Total Assets	13 424 000	13 658 000	13 001 000	13 977 000
Total Equity	12 612 000	12 847 000	11 955 000	11 247 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 809 000	1 730 000	1 596 000	1 564 000
Expenditure	562 000	493 000	633 000	468 000
Operating Profit	1 247 000	1 237 000	962 000	1 096 000
Financial Income	7 000	5 000	35 000	46 000
Financial Costs	5 000	2 000	13 000	37 000
Financial Balance	2 000	3 000	22 000	9 000
Earnings Before Tax	1 249 000	1 240 000	985 000	1 105 000
Tax	275 000	273 000	217 000	243 000
Net Income	974 000	967 000	768 000	862 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 487 000	9 755 000	10 027 000	8 835 000
Total Current Assets	3 936 000	3 902 000	2 975 000	5 142 000
Total Assets	13 424 000	13 658 000	13 001 000	13 977 000
Total Retained Equity	12 427 000	12 662 000	11 770 000	11 062 000
Total Equity	12 612 000	12 847 000	11 955 000	11 247 000
Total Long-Term Debt	388 000	418 000	462 000	2 374 000
Total Current Debt	424 000	392 000	584 000	356 000
Total Equity and Debt	13 424 000	13 658 000	13 001 000	13 977 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 809 000	1 730 000	1 596 000	1 564 000
Revenue	1 809 000	1 730 000	1 596 000	1 564 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	280 000	280 000	253 000	251 000
Impairment	0	0	0	0
Expenditure	562 000	493 000	633 000	468 000
Operating Profit	1 247 000	1 237 000	962 000	1 096 000
Financial Income	7 000	5 000	35 000	46 000
Financial Costs	5 000	2 000	13 000	37 000
Financial Balance	2 000	3 000	22 000	9 000
Dividends	1 210 000	75 000	60 000	48 000
Net Income	974 000	967 000	768 000	862 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	180 000	168 000	159 000	160 000
Real Eastate	9 307 000	9 587 000	9 867 000	8 675 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 307 000	9 587 000	9 867 000	8 675 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 487 000	9 755 000	10 027 000	8 835 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 825 000	3 860 000	2 585 000	5 084 000
Total Current Assets	3 936 000	3 902 000	2 975 000	5 142 000
Total Assets	13 424 000	13 658 000	13 001 000	13 977 000
Total Equity	12 612 000	12 847 000	11 955 000	11 247 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	388 000	418 000	462 000	2 374 000
Creditors	36 000	17 000	273 000	46 000
Unpaid Taxes	0	0	0	0
Dividends	1 210 000	75 000	60 000	48 000
Other Current Debt	17 000	19 000	34 000	17 000
Total Current Debt	424 000	392 000	584 000	356 000
Total Equity and Debt	13 424 000	13 658 000	13 001 000	13 977 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,72 %	7,53 %	6,42 %	7,66 %
Debt-to-Equity Ratio	0,03	0,03	0,04	0,21
Operating Profit Margin	68,93 %	71,5 %	60,28 %	70,08 %
Current Ratio	9,28	9,95	5,09	14,44
Quick Ratio	9,28	9,95	5,09	14,44
Equity Ratio	0,94	0,94	0,92	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %