SMED T KRISTIANSEN EIENDOM AS

4029 STAVANGER

Finances

Share Ownership

Return on Equity

11,41 %

Current Ratio

7,12

Debt-to-Equity Ratio

1,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 568 000	1 726 000	3 202 000	2 686 000
Net Income	1 067 000	608 000	1 001 000	1 142 000
Total Assets	24 535 000	19 615 000	21 146 000	25 285 000
Total Equity	9 352 000	9 885 000	12 077 000	11 076 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 568 000	1 726 000	3 202 000	2 686 000
Expenditure	663 000	770 000	1 532 000	719 000
Operating Profit	1 905 000	956 000	1 671 000	1 967 000
Financial Income	0	27 000	0	1 000
Financial Costs	519 000	211 000	388 000	504 000
Financial Balance	−519 000	−184 000	−388 000	−503 000
Earnings Before Tax	1 386 000	772 000	1 283 000	1 464 000
Tax	319 000	164 000	283 000	322 000
Net Income	1 067 000	608 000	1 001 000	1 142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 802 000	16 377 000	16 505 000	23 442 000
Total Current Assets	3 733 000	3 237 000	4 641 000	1 844 000
Total Assets	24 535 000	19 615 000	21 146 000	25 285 000
Total Retained Equity	9 252 000	9 785 000	11 977 000	10 976 000
Total Equity	9 352 000	9 885 000	12 077 000	11 076 000
Total Long-Term Debt	14 659 000	8 320 000	8 794 000	13 733 000
Total Current Debt	524 000	1 410 000	275 000	476 000
Total Equity and Debt	24 535 000	19 615 000	21 146 000	25 285 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 568 000	1 726 000	3 202 000	2 686 000
Revenue	2 568 000	1 726 000	3 202 000	2 686 000
Cost of Goods Sold	275 000	396 000	965 000	328 000
Salary Costs	57 000	51 000	46 000	68 000
Depreciation	275 000	274 000	273 000	273 000
Impairment	0	0	0	0
Expenditure	663 000	770 000	1 532 000	719 000
Operating Profit	1 905 000	956 000	1 671 000	1 967 000
Financial Income	0	27 000	0	1 000
Financial Costs	519 000	211 000	388 000	504 000
Financial Balance	−519 000	−184 000	−388 000	−503 000
Dividends	0	0	0	0
Net Income	1 067 000	608 000	1 001 000	1 142 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 102 000	16 377 000	16 505 000	23 442 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	16 102 000	16 377 000	16 505 000	23 442 000
Total Fiancial Fixed Assets	4 700 000	0	0	0
Total Fixed Assets	20 802 000	16 377 000	16 505 000	23 442 000
Stock	0	0	0	0
Total Investments	1 263 000	727 000	0	0
Cash, Bank	2 470 000	2 510 000	4 641 000	1 594 000
Total Current Assets	3 733 000	3 237 000	4 641 000	1 844 000
Total Assets	24 535 000	19 615 000	21 146 000	25 285 000
Total Equity	9 352 000	9 885 000	12 077 000	11 076 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 659 000	8 320 000	8 794 000	13 733 000
Creditors	1 000	182 000	0	0
Unpaid Taxes	125 000	60 000	100 000	99 000
Dividends	0	0	0	0
Other Current Debt	102 000	1 031 000	29 000	110 000
Total Current Debt	524 000	1 410 000	275 000	476 000
Total Equity and Debt	24 535 000	19 615 000	21 146 000	25 285 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,41 %	6,15 %	8,29 %	10,31 %
Debt-to-Equity Ratio	1,57	0,84	0,73	1,24
Operating Profit Margin	74,18 %	55,39 %	52,19 %	73,23 %
Current Ratio	7,12	2,3	16,88	3,87
Quick Ratio	7,12	2,3	16,88	3,87
Equity Ratio	0,38	0,5	0,57	0,44
Gross Profit Margin	89,29 %	77,06 %	69,86 %	87,79 %