company

SMEDBAKKEN SAMEIE

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−31,41 %

Current Ratio

2,88

Debt-to-Equity Ratio

−2,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	645 000	2 004 000	815 000	654 000
Net Income	131 000	1 119 000	−231 000	−211 000
Total Assets	886 000	784 000	854 000	1 355 000
Total Equity	−417 000	−548 000	−1 667 000	−1 435 000

Income (NOK)	2022	2021	2020	2019
Revenue	645 000	2 004 000	815 000	654 000
Expenditure	−453 000	−809 000	−939 000	−763 000
Operating Profit	193 000	1 195 000	−125 000	−109 000
Financial Income	3 000	0	1 000	5 000
Financial Costs	−65 000	−76 000	−108 000	−106 000
Financial Balance	68 000	76 000	109 000	111 000
Earnings Before Tax	131 000	1 119 000	−231 000	−211 000
Tax	0	0	0	0
Net Income	131 000	1 119 000	−231 000	−211 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	431 000	435 000	441 000	447 000
Total Current Assets	455 000	350 000	414 000	909 000
Total Assets	886 000	784 000	854 000	1 355 000
Total Retained Equity	−417 000	−548 000	−1 667 000	−1 435 000
Total Equity	−417 000	−548 000	−1 667 000	−1 435 000
Total Long-Term Debt	1 144 000	1 190 000	2 296 000	2 371 000
Total Current Debt	158 000	142 000	225 000	420 000
Total Equity and Debt	886 000	784 000	854 000	1 355 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	645 000	2 004 000	815 000	654 000
Revenue	645 000	2 004 000	815 000	654 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−46 000	−46 000	−46 000	−46 000
Depreciation	−4 000	−6 000	−6 000	−6 000
Impairment	0	0	0	0
Expenditure	−453 000	−809 000	−939 000	−763 000
Operating Profit	193 000	1 195 000	−125 000	−109 000
Financial Income	3 000	0	1 000	5 000
Financial Costs	−65 000	−76 000	−108 000	−106 000
Financial Balance	68 000	76 000	109 000	111 000
Dividends	0	0	0	0
Net Income	131 000	1 119 000	−231 000	−211 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	431 000	431 000	431 000	431 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	4 000	10 000	16 000
Total Tangible Assets	431 000	435 000	441 000	447 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	431 000	435 000	441 000	447 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	455 000	350 000	414 000	909 000
Total Current Assets	455 000	350 000	414 000	909 000
Total Assets	886 000	784 000	854 000	1 355 000
Total Equity	−417 000	−548 000	−1 667 000	−1 435 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 144 000	1 190 000	2 296 000	2 371 000
Creditors	152 000	132 000	10 000	395 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	10 000	215 000	25 000
Total Current Debt	158 000	142 000	225 000	420 000
Total Equity and Debt	886 000	784 000	854 000	1 355 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,41 %	−204,2 %	13,86 %	14,7 %
Debt-to-Equity Ratio	−2,74	−2,17	−1,38	−1,65
Operating Profit Margin	29,92 %	59,63 %	−15,34 %	−16,67 %
Current Ratio	2,88	2,46	1,84	2,16
Quick Ratio	2,88	2,46	1,84	2,16
Equity Ratio	−0,47	−0,7	−1,95	−1,06
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English