BRØDRENE SMEDSLAND MASKIN AS

4520 LINDESNES

Finances

Share Ownership

Return on Equity

11,05 %

Current Ratio

5,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	237 000	84 000	217 000	433 000
Net Income	64 000	−67 000	14 000	−29 000
Total Assets	666 000	565 000	635 000	646 000
Total Equity	579 000	516 000	583 000	568 000

Income (NOK)	2022	2021	2020	2019
Revenue	237 000	84 000	217 000	433 000
Expenditure	173 000	152 000	203 000	463 000
Operating Profit	64 000	−67 000	14 000	−30 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	64 000	−67 000	14 000	−29 000
Tax	0	0	0	0
Net Income	64 000	−67 000	14 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	197 000	182 000	228 000	210 000
Total Current Assets	469 000	382 000	407 000	436 000
Total Assets	666 000	565 000	635 000	646 000
Total Retained Equity	479 000	416 000	483 000	468 000
Total Equity	579 000	516 000	583 000	568 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	87 000	49 000	52 000	77 000
Total Equity and Debt	666 000	565 000	635 000	646 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	237 000	84 000	217 000	433 000
Other Income	0	0	0	0
Revenue	237 000	84 000	217 000	433 000
Cost of Goods Sold	4 000	2 000	2 000	62 000
Salary Costs	1 000	1 000	1 000	198 000
Depreciation	49 000	46 000	57 000	54 000
Impairment	0	0	0	0
Expenditure	173 000	152 000	203 000	463 000
Operating Profit	64 000	−67 000	14 000	−30 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	64 000	−67 000	14 000	−29 000

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	148 000	121 000	151 000	114 000
Fixtures	49 000	61 000	76 000	95 000
Total Tangible Assets	197 000	182 000	228 000	210 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	197 000	182 000	228 000	210 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	469 000	376 000	407 000	432 000
Total Current Assets	469 000	382 000	407 000	436 000
Total Assets	666 000	565 000	635 000	646 000
Total Equity	579 000	516 000	583 000	568 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	15 000
Unpaid Taxes	23 000	2 000	8 000	3 000
Dividends	0	0	0	0
Other Current Debt	63 000	47 000	44 000	59 000
Total Current Debt	87 000	49 000	52 000	77 000
Total Equity and Debt	666 000	565 000	635 000	646 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,05 %	−12,98 %	2,4 %	−5,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	27 %	−79,76 %	6,45 %	−6,93 %
Current Ratio	5,39	7,8	7,83	5,66
Quick Ratio	5,39	7,8	7,83	5,66
Equity Ratio	0,87	0,91	0,92	0,88
Gross Profit Margin	98,31 %	97,62 %	99,08 %	85,68 %