SMART EIENDOM EGERSUND AS

4373 EGERSUND

Finances

Return on Equity

−3,02 %

Current Ratio

0,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−31 000	−39 000	1 110 000	1 759 000
Total Assets	6 633 000	6 863 000	4 159 000	4 787 000
Total Equity	1 026 000	1 058 000	1 297 000	887 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	50 000	49 000	65 000	44 000
Operating Profit	−50 000	−49 000	−65 000	−44 000
Financial Income	8 000	0	1 500 000	2 300 000
Financial Costs	0	1 000	9 000	1 000
Financial Balance	8 000	−1 000	1 491 000	2 299 000
Earnings Before Tax	−43 000	−51 000	1 426 000	2 255 000
Tax	−11 000	−11 000	316 000	496 000
Net Income	−31 000	−39 000	1 110 000	1 759 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 307 000	2 469 000	2 458 000	2 458 000
Total Current Assets	326 000	4 395 000	1 701 000	2 329 000
Total Assets	6 633 000	6 863 000	4 159 000	4 787 000
Total Retained Equity	776 000	808 000	1 047 000	637 000
Total Equity	1 026 000	1 058 000	1 297 000	887 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 607 000	5 806 000	2 861 000	3 900 000
Total Equity and Debt	6 633 000	6 863 000	4 159 000	4 787 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	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	50 000	49 000	65 000	44 000
Operating Profit	−50 000	−49 000	−65 000	−44 000
Financial Income	8 000	0	1 500 000	2 300 000
Financial Costs	0	1 000	9 000	1 000
Financial Balance	8 000	−1 000	1 491 000	2 299 000
Dividends	0	200 000	700 000	1 300 000
Net Income	−31 000	−39 000	1 110 000	1 759 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	22 000	11 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	6 285 000	2 458 000	2 458 000	2 458 000
Total Fixed Assets	6 307 000	2 469 000	2 458 000	2 458 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	326 000	1 000	1 000	29 000
Total Current Assets	326 000	4 395 000	1 701 000	2 329 000
Total Assets	6 633 000	6 863 000	4 159 000	4 787 000
Total Equity	1 026 000	1 058 000	1 297 000	887 000
Short-Term Group Debt	5 605 000	5 604 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	29 000
Unpaid Taxes	0	0	0	0
Dividends	0	200 000	700 000	1 300 000
Other Current Debt	2 000	2 000	1 846 000	2 076 000
Total Current Debt	5 607 000	5 806 000	2 861 000	3 900 000
Total Equity and Debt	6 633 000	6 863 000	4 159 000	4 787 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,02 %	−3,69 %	85,58 %	198,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,06	0,76	0,59	0,6
Quick Ratio	0,06	0,76	0,59	0,6
Equity Ratio	0,15	0,15	0,31	0,19
Gross Profit Margin	-	-	-	-