SMEDBY EIENDOM AS

4956 RISØR

Finances

Return on Equity

5,28 %

Current Ratio

1,56

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 588 000	55 000	187 000	6 272 000
Net Income	566 000	−621 000	−208 000	973 000
Total Assets	32 825 000	33 284 000	20 676 000	17 544 000
Total Equity	10 718 000	10 152 000	10 773 000	10 982 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 588 000	55 000	187 000	6 272 000
Expenditure	9 542 000	91 000	19 000	4 730 000
Operating Profit	2 046 000	−36 000	168 000	1 542 000
Financial Income	0	13 000	16 000	76 000
Financial Costs	1 321 000	774 000	451 000	386 000
Financial Balance	−1 321 000	−761 000	−435 000	−310 000
Earnings Before Tax	725 000	−796 000	−267 000	1 232 000
Tax	160 000	−175 000	−58 000	259 000
Net Income	566 000	−621 000	−208 000	973 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 000	201 000	55 000	55 000
Total Current Assets	32 770 000	33 083 000	20 621 000	17 489 000
Total Assets	32 825 000	33 284 000	20 676 000	17 544 000
Total Retained Equity	10 618 000	10 052 000	10 673 000	10 882 000
Total Equity	10 718 000	10 152 000	10 773 000	10 982 000
Total Long-Term Debt	1 166 000	1 235 000	1 345 000	1 424 000
Total Current Debt	20 942 000	21 896 000	8 557 000	5 138 000
Total Equity and Debt	32 825 000	33 284 000	20 676 000	17 544 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 608 000	35 000	187 000	6 100 000
Other Income	−21 000	21 000	0	172 000
Revenue	11 588 000	55 000	187 000	6 272 000
Cost of Goods Sold	9 420 000	0	0	4 623 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	9 542 000	91 000	19 000	4 730 000
Operating Profit	2 046 000	−36 000	168 000	1 542 000
Financial Income	0	13 000	16 000	76 000
Financial Costs	1 321 000	774 000	451 000	386 000
Financial Balance	−1 321 000	−761 000	−435 000	−310 000
Dividends	0	0	0	0
Net Income	566 000	−621 000	−208 000	973 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	146 000	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	55 000	55 000	55 000	55 000
Total Fixed Assets	55 000	201 000	55 000	55 000
Stock	32 273 000	29 084 000	19 946 000	15 055 000
Total Investments	0	0	0	0
Cash, Bank	0	3 488 000	4 000	1 817 000
Total Current Assets	32 770 000	33 083 000	20 621 000	17 489 000
Total Assets	32 825 000	33 284 000	20 676 000	17 544 000
Total Equity	10 718 000	10 152 000	10 773 000	10 982 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 166 000	1 235 000	1 345 000	1 424 000
Creditors	1 385 000	909 000	139 000	541 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	902 000	4 462 000	1 000 000	85 000
Total Current Debt	20 942 000	21 896 000	8 557 000	5 138 000
Total Equity and Debt	32 825 000	33 284 000	20 676 000	17 544 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,28 %	−6,12 %	−1,93 %	8,86 %
Debt-to-Equity Ratio	0,11	0,12	0,12	0,13
Operating Profit Margin	17,66 %	−65,45 %	89,84 %	24,59 %
Current Ratio	1,56	1,51	2,41	3,4
Quick Ratio	−2,89	−4,6	−1,81	−1,76
Equity Ratio	0,33	0,31	0,52	0,63
Gross Profit Margin	18,71 %	100 %	100 %	26,29 %