C SMIDESANG HOLDING AS

2670 OTTA

Finances

Return on Equity

3,18 %

Current Ratio

0,43

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	201 000	400 000	300 000	250 000
Net Income	184 000	387 000	287 000	237 000
Total Assets	7 763 000	7 979 000	7 892 000	7 855 000
Total Equity	5 788 000	5 804 000	5 817 000	5 830 000

Income (NOK)	2022	2021	2020	2019
Revenue	201 000	400 000	300 000	250 000
Expenditure	17 000	13 000	13 000	13 000
Operating Profit	184 000	387 000	287 000	237 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	184 000	387 000	287 000	237 000
Tax	0	0	0	0
Net Income	184 000	387 000	287 000	237 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 622 000	7 622 000	7 622 000	7 622 000
Total Current Assets	141 000	358 000	271 000	233 000
Total Assets	7 763 000	7 979 000	7 892 000	7 855 000
Total Retained Equity	2 697 000	2 513 000	2 126 000	1 839 000
Total Equity	5 788 000	5 804 000	5 817 000	5 830 000
Total Long-Term Debt	1 650 000	1 650 000	1 650 000	1 650 000
Total Current Debt	325 000	525 000	425 000	375 000
Total Equity and Debt	7 763 000	7 979 000	7 892 000	7 855 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	201 000	400 000	300 000	250 000
Revenue	201 000	400 000	300 000	250 000
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	17 000	13 000	13 000	13 000
Operating Profit	184 000	387 000	287 000	237 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	200 000	400 000	300 000	250 000
Net Income	184 000	387 000	287 000	237 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	7 622 000	7 622 000	7 622 000	7 622 000
Total Fixed Assets	7 622 000	7 622 000	7 622 000	7 622 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	141 000	358 000	271 000	233 000
Total Assets	7 763 000	7 979 000	7 892 000	7 855 000
Total Equity	5 788 000	5 804 000	5 817 000	5 830 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 650 000	1 650 000	1 650 000	1 650 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	200 000	400 000	300 000	250 000
Other Current Debt	325 000	525 000	425 000	375 000
Total Current Debt	325 000	525 000	425 000	375 000
Total Equity and Debt	7 763 000	7 979 000	7 892 000	7 855 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,18 %	6,67 %	4,93 %	4,07 %
Debt-to-Equity Ratio	0,29	0,28	0,28	0,28
Operating Profit Margin	91,54 %	96,75 %	95,67 %	94,8 %
Current Ratio	0,43	0,68	0,64	0,62
Quick Ratio	0,43	0,68	0,64	0,62
Equity Ratio	0,75	0,73	0,74	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %