SMED EIENDOM ANS

6460 EIDSVÅG I ROMSDAL

Finances

Return on Equity

7,28 %

Current Ratio

105,75

Debt-to-Equity Ratio

−1,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	171 000	84 000	144 000	144 000
Net Income	−110 000	−311 000	−147 000	−273 000
Total Assets	730 000	847 000	1 176 000	1 321 000
Total Equity	−1 511 000	−1 401 000	−1 090 000	−943 000

Income (NOK)	2022	2021	2020	2019
Revenue	171 000	84 000	144 000	144 000
Expenditure	164 000	287 000	152 000	189 000
Operating Profit	8 000	−204 000	−9 000	−45 000
Financial Income	1 000	0	0	43 000
Financial Costs	119 000	107 000	138 000	271 000
Financial Balance	−118 000	−107 000	−138 000	−228 000
Earnings Before Tax	−110 000	−311 000	−147 000	−273 000
Tax	0	0	0	0
Net Income	−110 000	−311 000	−147 000	−273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	308 000	337 000	372 000	415 000
Total Current Assets	423 000	511 000	804 000	907 000
Total Assets	730 000	847 000	1 176 000	1 321 000
Total Retained Equity	−1 511 000	−1 401 000	−1 090 000	−943 000
Total Equity	−1 511 000	−1 401 000	−1 090 000	−943 000
Total Long-Term Debt	2 237 000	2 242 000	2 266 000	2 264 000
Total Current Debt	4 000	7 000	0	0
Total Equity and Debt	730 000	847 000	1 176 000	1 321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	171 000	84 000	144 000	144 000
Revenue	171 000	84 000	144 000	144 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	29 000	35 000	42 000	52 000
Impairment	0	0	0	0
Expenditure	164 000	287 000	152 000	189 000
Operating Profit	8 000	−204 000	−9 000	−45 000
Financial Income	1 000	0	0	43 000
Financial Costs	119 000	107 000	138 000	271 000
Financial Balance	−118 000	−107 000	−138 000	−228 000
Dividends	0	0	0	0
Net Income	−110 000	−311 000	−147 000	−273 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	150 000	150 000	150 000	150 000
Machinery and Plant Facilities	58 000	87 000	116 000	145 000
Fixtures	0	0	6 000	19 000
Total Tangible Assets	208 000	237 000	272 000	314 000
Total Fiancial Fixed Assets	100 000	100 000	100 000	100 000
Total Fixed Assets	308 000	337 000	372 000	415 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	−2 000	0	2 000
Total Current Assets	423 000	511 000	804 000	907 000
Total Assets	730 000	847 000	1 176 000	1 321 000
Total Equity	−1 511 000	−1 401 000	−1 090 000	−943 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 237 000	2 242 000	2 266 000	2 264 000
Creditors	4 000	7 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	4 000	7 000	0	0
Total Equity and Debt	730 000	847 000	1 176 000	1 321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,28 %	22,2 %	13,49 %	28,95 %
Debt-to-Equity Ratio	−1,48	−1,6	−2,08	−2,4
Operating Profit Margin	4,68 %	−242,86 %	−6,25 %	−31,25 %
Current Ratio	105,75	73	-	-
Quick Ratio	105,75	73	-	-
Equity Ratio	−2,07	−1,65	−0,93	−0,71
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table