SMIENE INVEST AS

4014 STAVANGER

Finances

Share Ownership

Return on Equity

0,4 %

Current Ratio

18,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 000	144 000	106 000	125 000
Net Income	14 000	134 000	56 000	54 000
Total Assets	3 549 000	3 540 000	3 393 000	3 388 000
Total Equity	3 523 000	3 509 000	3 375 000	3 319 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 000	144 000	106 000	125 000
Expenditure	76 000	69 000	71 000	55 000
Operating Profit	75 000	75 000	35 000	70 000
Financial Income	2 000	75 000	28 000	0
Financial Costs	46 000	0	0	0
Financial Balance	−44 000	75 000	28 000	0
Earnings Before Tax	31 000	150 000	63 000	70 000
Tax	16 000	17 000	8 000	15 000
Net Income	14 000	134 000	56 000	54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 061 000	3 061 000	3 061 000	3 061 000
Total Current Assets	488 000	478 000	332 000	326 000
Total Assets	3 549 000	3 540 000	3 393 000	3 388 000
Total Retained Equity	2 552 000	2 537 000	2 403 000	2 348 000
Total Equity	3 523 000	3 509 000	3 375 000	3 319 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	26 000	31 000	19 000	68 000
Total Equity and Debt	3 549 000	3 540 000	3 393 000	3 388 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	150 000	144 000	106 000	125 000
Revenue	150 000	144 000	106 000	125 000
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	76 000	69 000	71 000	55 000
Operating Profit	75 000	75 000	35 000	70 000
Financial Income	2 000	75 000	28 000	0
Financial Costs	46 000	0	0	0
Financial Balance	−44 000	75 000	28 000	0
Dividends	0	0	0	0
Net Income	14 000	134 000	56 000	54 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 061 000	3 061 000	3 061 000	3 061 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 061 000	3 061 000	3 061 000	3 061 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 061 000	3 061 000	3 061 000	3 061 000
Stock	0	0	0	0
Total Investments	411 000	417 000	278 000	0
Cash, Bank	64 000	44 000	35 000	314 000
Total Current Assets	488 000	478 000	332 000	326 000
Total Assets	3 549 000	3 540 000	3 393 000	3 388 000
Total Equity	3 523 000	3 509 000	3 375 000	3 319 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	4 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	11 000	11 000	65 000
Total Current Debt	26 000	31 000	19 000	68 000
Total Equity and Debt	3 549 000	3 540 000	3 393 000	3 388 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,4 %	3,82 %	1,66 %	1,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	50 %	52,08 %	33,02 %	56 %
Current Ratio	18,77	15,42	17,47	4,79
Quick Ratio	18,77	15,42	17,47	4,79
Equity Ratio	0,99	0,99	0,99	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %