SMEDGATEN 4 AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

28,42 %

Current Ratio

1,37

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	504 000	480 000	346 000	340 000
Net Income	395 000	361 000	256 000	253 000
Total Assets	3 056 000	2 550 000	2 087 000	1 758 000
Total Equity	1 390 000	1 392 000	1 393 000	1 392 000

Income (NOK)	2022	2021	2020	2019
Revenue	504 000	480 000	346 000	340 000
Expenditure	35 000	35 000	34 000	36 000
Operating Profit	469 000	445 000	311 000	304 000
Financial Income	37 000	18 000	18 000	21 000
Financial Costs	0	1 000	1 000	0
Financial Balance	37 000	17 000	17 000	21 000
Earnings Before Tax	506 000	462 000	329 000	324 000
Tax	111 000	102 000	72 000	71 000
Net Income	395 000	361 000	256 000	253 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	826 000	851 000	876 000	901 000
Total Current Assets	2 230 000	1 698 000	1 211 000	857 000
Total Assets	3 056 000	2 550 000	2 087 000	1 758 000
Total Retained Equity	158 000	160 000	161 000	161 000
Total Equity	1 390 000	1 392 000	1 393 000	1 392 000
Total Long-Term Debt	44 000	44 000	44 000	44 000
Total Current Debt	1 622 000	1 114 000	650 000	322 000
Total Equity and Debt	3 056 000	2 550 000	2 087 000	1 758 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	504 000	480 000	346 000	340 000
Revenue	504 000	480 000	346 000	340 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	25 000	25 000	25 000	25 000
Impairment	0	0	0	0
Expenditure	35 000	35 000	34 000	36 000
Operating Profit	469 000	445 000	311 000	304 000
Financial Income	37 000	18 000	18 000	21 000
Financial Costs	0	1 000	1 000	0
Financial Balance	37 000	17 000	17 000	21 000
Dividends	0	0	0	0
Net Income	395 000	361 000	256 000	253 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	826 000	851 000	876 000	901 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	826 000	851 000	876 000	901 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	826 000	851 000	876 000	901 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 230 000	1 698 000	1 211 000	857 000
Total Current Assets	2 230 000	1 698 000	1 211 000	857 000
Total Assets	3 056 000	2 550 000	2 087 000	1 758 000
Total Equity	1 390 000	1 392 000	1 393 000	1 392 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	44 000	44 000	44 000	44 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 622 000	1 114 000	650 000	322 000
Total Current Debt	1 622 000	1 114 000	650 000	322 000
Total Equity and Debt	3 056 000	2 550 000	2 087 000	1 758 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,42 %	25,93 %	18,38 %	18,18 %
Debt-to-Equity Ratio	0,03	0,03	0,03	0,03
Operating Profit Margin	93,06 %	92,71 %	89,88 %	89,41 %
Current Ratio	1,37	1,52	1,86	2,66
Quick Ratio	1,37	1,52	1,86	2,66
Equity Ratio	0,45	0,55	0,67	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %