PER SMIDJE

6894 VANGSNES

Finances

Share Ownership

Return on Equity

138,98 %

Current Ratio

3,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	625 000	610 000	566 000	497 000
Net Income	517 000	422 000	344 000	360 000
Total Assets	522 000	513 000	766 000	433 000
Total Equity	372 000	374 000	636 000	323 000

Income (NOK)	2022	2021	2020	2019
Revenue	625 000	610 000	566 000	497 000
Expenditure	108 000	189 000	222 000	137 000
Operating Profit	516 000	421 000	344 000	360 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	2 000	0	0
Earnings Before Tax	517 000	422 000	344 000	360 000
Tax	0	0	0	0
Net Income	517 000	422 000	344 000	360 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	522 000	513 000	766 000	433 000
Total Assets	522 000	513 000	766 000	433 000
Total Retained Equity	372 000	374 000	0	0
Total Equity	372 000	374 000	636 000	323 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	150 000	139 000	131 000	111 000
Total Equity and Debt	522 000	513 000	766 000	433 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	625 000	610 000	566 000	497 000
Other Income	0	0	0	0
Revenue	625 000	610 000	566 000	497 000
Cost of Goods Sold	0	0	0	0
Salary Costs	30 000	37 000	39 000	39 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	108 000	189 000	222 000	137 000
Operating Profit	516 000	421 000	344 000	360 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	2 000	0	0
Dividends	0	0	0	0
Net Income	517 000	422 000	344 000	360 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	116 000	0	6 000	6 000
Total Current Assets	522 000	513 000	766 000	433 000
Total Assets	522 000	513 000	766 000	433 000
Total Equity	372 000	374 000	636 000	323 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	4 000	11 000	0
Unpaid Taxes	135 000	135 000	120 000	111 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	150 000	139 000	131 000	111 000
Total Equity and Debt	522 000	513 000	766 000	433 000

Financial indicators	2022	2021	2020	2019
Return on Equity	138,98 %	112,83 %	54,09 %	111,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	82,56 %	69,02 %	60,78 %	72,43 %
Current Ratio	3,48	3,69	5,85	3,9
Quick Ratio	3,48	3,69	5,85	3,9
Equity Ratio	0,71	0,73	0,83	0,75
Gross Profit Margin	100 %	100 %	100 %	100 %