SMÅTT EIENDOM AS

2069 JESSHEIM

Finances

Share Ownership

Return on Equity

66,63 %

Current Ratio

2,17

Debt-to-Equity Ratio

2,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 340 000	2 972 000	2 527 000	2 918 000
Net Income	1 374 000	1 321 000	1 054 000	1 378 000
Total Assets	8 264 000	8 368 000	8 303 000	9 014 000
Total Equity	2 062 000	1 766 000	3 448 000	3 472 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 340 000	2 972 000	2 527 000	2 918 000
Expenditure	1 357 000	1 156 000	1 073 000	1 031 000
Operating Profit	1 984 000	1 817 000	1 455 000	1 888 000
Financial Income	5 000	5 000	5 000	7 000
Financial Costs	224 000	127 000	109 000	128 000
Financial Balance	−219 000	−122 000	−104 000	−121 000
Earnings Before Tax	1 765 000	1 695 000	1 351 000	1 767 000
Tax	391 000	373 000	298 000	389 000
Net Income	1 374 000	1 321 000	1 054 000	1 378 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 983 000	7 120 000	7 269 000	7 418 000
Total Current Assets	1 281 000	1 248 000	1 034 000	1 596 000
Total Assets	8 264 000	8 368 000	8 303 000	9 014 000
Total Retained Equity	1 908 000	1 612 000	3 294 000	3 318 000
Total Equity	2 062 000	1 766 000	3 448 000	3 472 000
Total Long-Term Debt	5 612 000	5 987 000	3 378 000	3 670 000
Total Current Debt	589 000	615 000	1 477 000	1 872 000
Total Equity and Debt	8 264 000	8 368 000	8 303 000	9 014 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 274 000	2 928 000	2 527 000	2 916 000
Other Income	66 000	45 000	0	3 000
Revenue	3 340 000	2 972 000	2 527 000	2 918 000
Cost of Goods Sold	2 000	4 000	13 000	0
Salary Costs	0	0	0	0
Depreciation	137 000	149 000	149 000	149 000
Impairment	0	0	0	0
Expenditure	1 357 000	1 156 000	1 073 000	1 031 000
Operating Profit	1 984 000	1 817 000	1 455 000	1 888 000
Financial Income	5 000	5 000	5 000	7 000
Financial Costs	224 000	127 000	109 000	128 000
Financial Balance	−219 000	−122 000	−104 000	−121 000
Dividends	0	0	1 078 000	1 232 000
Net Income	1 374 000	1 321 000	1 054 000	1 378 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 138 000	6 275 000	6 424 000	6 573 000
Machinery and Plant Facilities	845 000	845 000	845 000	845 000
Fixtures	0	0	0	0
Total Tangible Assets	6 983 000	7 120 000	7 269 000	7 418 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 983 000	7 120 000	7 269 000	7 418 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	923 000	1 128 000	886 000	1 487 000
Total Current Assets	1 281 000	1 248 000	1 034 000	1 596 000
Total Assets	8 264 000	8 368 000	8 303 000	9 014 000
Total Equity	2 062 000	1 766 000	3 448 000	3 472 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 612 000	5 987 000	3 378 000	3 670 000
Creditors	61 000	127 000	46 000	159 000
Unpaid Taxes	27 000	0	0	30 000
Dividends	0	0	1 078 000	1 232 000
Other Current Debt	115 000	119 000	63 000	72 000
Total Current Debt	589 000	615 000	1 477 000	1 872 000
Total Equity and Debt	8 264 000	8 368 000	8 303 000	9 014 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,63 %	74,8 %	30,57 %	39,69 %
Debt-to-Equity Ratio	2,72	3,39	0,98	1,06
Operating Profit Margin	59,4 %	61,14 %	57,58 %	64,7 %
Current Ratio	2,17	2,03	0,7	0,85
Quick Ratio	2,17	2,03	0,7	0,85
Equity Ratio	0,25	0,21	0,42	0,39
Gross Profit Margin	99,94 %	99,87 %	99,49 %	100 %