SMIA EIENDOM AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

7 %

Current Ratio

7,46

Debt-to-Equity Ratio

0,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	987 000	740 000	681 000	810 000
Net Income	436 000	220 000	197 000	288 000
Total Assets	12 121 000	12 435 000	12 641 000	14 615 000
Total Equity	6 229 000	6 183 000	5 729 000	7 414 000

Income (NOK)	2022	2021	2020	2019
Revenue	987 000	740 000	681 000	810 000
Expenditure	237 000	312 000	246 000	225 000
Operating Profit	749 000	428 000	435 000	585 000
Financial Income	0	0	0	0
Financial Costs	191 000	146 000	182 000	216 000
Financial Balance	−191 000	−146 000	−182 000	−216 000
Earnings Before Tax	559 000	282 000	253 000	369 000
Tax	123 000	62 000	56 000	81 000
Net Income	436 000	220 000	197 000	288 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 943 000	11 463 000	11 224 000	13 200 000
Total Current Assets	1 178 000	971 000	1 417 000	1 415 000
Total Assets	12 121 000	12 435 000	12 641 000	14 615 000
Total Retained Equity	6 129 000	6 083 000	5 629 000	7 314 000
Total Equity	6 229 000	6 183 000	5 729 000	7 414 000
Total Long-Term Debt	5 735 000	6 172 000	6 447 000	7 100 000
Total Current Debt	158 000	79 000	465 000	101 000
Total Equity and Debt	12 121 000	12 435 000	12 641 000	14 615 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	987 000	740 000	681 000	810 000
Revenue	987 000	740 000	681 000	810 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	9 000	0	0
Depreciation	20 000	61 000	76 000	76 000
Impairment	0	0	0	0
Expenditure	237 000	312 000	246 000	225 000
Operating Profit	749 000	428 000	435 000	585 000
Financial Income	0	0	0	0
Financial Costs	191 000	146 000	182 000	216 000
Financial Balance	−191 000	−146 000	−182 000	−216 000
Dividends	0	0	400 000	0
Net Income	436 000	220 000	197 000	288 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 900 000	11 400 000	11 100 000	13 000 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	43 000	63 000	124 000	200 000
Total Tangible Assets	10 943 000	11 463 000	11 224 000	13 200 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 943 000	11 463 000	11 224 000	13 200 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	607 000	234 000	794 000	578 000
Total Current Assets	1 178 000	971 000	1 417 000	1 415 000
Total Assets	12 121 000	12 435 000	12 641 000	14 615 000
Total Equity	6 229 000	6 183 000	5 729 000	7 414 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 735 000	6 172 000	6 447 000	7 100 000
Creditors	2 000	−3 000	4 000	0
Unpaid Taxes	46 000	36 000	23 000	39 000
Dividends	0	0	400 000	0
Other Current Debt	23 000	16 000	16 000	18 000
Total Current Debt	158 000	79 000	465 000	101 000
Total Equity and Debt	12 121 000	12 435 000	12 641 000	14 615 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7 %	3,56 %	3,44 %	3,88 %
Debt-to-Equity Ratio	0,92	1	1,13	0,96
Operating Profit Margin	75,89 %	57,84 %	63,88 %	72,22 %
Current Ratio	7,46	12,29	3,05	14,01
Quick Ratio	7,46	12,29	3,05	14,01
Equity Ratio	0,51	0,5	0,45	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %