SMEDSTUTUNET BOLIGSAMEIE

2033 ÅSGREINA

Finances

Share Ownership

Return on Equity

−24,7 %

Current Ratio

19,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	723 000	716 000	716 000	718 000
Net Income	−187 000	64 000	125 000	213 000
Total Assets	799 000	1 045 000	913 000	795 000
Total Equity	757 000	944 000	880 000	755 000

Income (NOK)	2022	2021	2020	2019
Revenue	723 000	716 000	716 000	718 000
Expenditure	930 000	672 000	610 000	524 000
Operating Profit	−207 000	44 000	105 000	194 000
Financial Income	21 000	19 000	20 000	19 000
Financial Costs	0	0	0	0
Financial Balance	21 000	19 000	20 000	19 000
Earnings Before Tax	−187 000	64 000	125 000	213 000
Tax	0	0	0	0
Net Income	−187 000	64 000	125 000	213 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	21 000	0	0
Total Current Assets	783 000	1 024 000	913 000	795 000
Total Assets	799 000	1 045 000	913 000	795 000
Total Retained Equity	0	0	880 000	755 000
Total Equity	757 000	944 000	880 000	755 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	41 000	101 000	33 000	40 000
Total Equity and Debt	799 000	1 045 000	913 000	795 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	712 000	708 000	712 000	712 000
Other Income	11 000	8 000	4 000	6 000
Revenue	723 000	716 000	716 000	718 000
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	930 000	672 000	610 000	524 000
Operating Profit	−207 000	44 000	105 000	194 000
Financial Income	21 000	19 000	20 000	19 000
Financial Costs	0	0	0	0
Financial Balance	21 000	19 000	20 000	19 000
Dividends	0	0	0	0
Net Income	−187 000	64 000	125 000	213 000

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	16 000	21 000	0	0
Total Tangible Assets	16 000	21 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	21 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	680 000	973 000	876 000	765 000
Total Current Assets	783 000	1 024 000	913 000	795 000
Total Assets	799 000	1 045 000	913 000	795 000
Total Equity	757 000	944 000	880 000	755 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	24 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	41 000	101 000	10 000	40 000
Total Current Debt	41 000	101 000	33 000	40 000
Total Equity and Debt	799 000	1 045 000	913 000	795 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−24,7 %	6,78 %	14,2 %	28,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−28,63 %	6,15 %	14,66 %	27,02 %
Current Ratio	19,1	10,14	27,67	19,88
Quick Ratio	19,1	10,14	27,67	19,88
Equity Ratio	0,95	0,9	0,96	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %