SØLVSMIA MI AS

7624 EKNE

Finances

Share Ownership

Return on Equity

3,45 %

Current Ratio

N/A

Debt-to-Equity Ratio

1,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 000	1 000	1 000	0
Net Income	2 000	1 000	0	−1 000
Total Assets	123 000	124 000	59 000	59 000
Total Equity	58 000	55 000	55 000	55 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 000	1 000	1 000	0
Expenditure	1 000	0	1 000	1 000
Operating Profit	2 000	1 000	0	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	2 000	1 000	0	−1 000
Tax	0	0	0	0
Net Income	2 000	1 000	0	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	33 000	0	0
Total Current Assets	91 000	92 000	59 000	59 000
Total Assets	123 000	124 000	59 000	59 000
Total Retained Equity	−42 000	−45 000	−45 000	−45 000
Total Equity	58 000	55 000	55 000	55 000
Total Long-Term Debt	66 000	69 000	4 000	4 000
Total Current Debt	0	0	0	0
Total Equity and Debt	123 000	124 000	59 000	59 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000	1 000	1 000	0
Other Income	0	0	0	0
Revenue	3 000	1 000	1 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 000	0	1 000	1 000
Operating Profit	2 000	1 000	0	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	2 000	1 000	0	−1 000

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	33 000	33 000	0	0
Total Tangible Assets	33 000	33 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 000	33 000	0	0
Stock	73 000	74 000	41 000	42 000
Total Investments	0	0	0	0
Cash, Bank	18 000	18 000	18 000	18 000
Total Current Assets	91 000	92 000	59 000	59 000
Total Assets	123 000	124 000	59 000	59 000
Total Equity	58 000	55 000	55 000	55 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	66 000	69 000	4 000	4 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	123 000	124 000	59 000	59 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,45 %	1,82 %	0 %	−1,82 %
Debt-to-Equity Ratio	1,14	1,25	0,07	0,07
Operating Profit Margin	66,67 %	100 %	0 %	-
Current Ratio	-	-	-	-
Quick Ratio	−1,25	−1,24	−1,44	−1,4
Equity Ratio	0,47	0,44	0,93	0,93
Gross Profit Margin	100 %	100 %	100 %	-