SMEDSRUD EIENDOM AS

3232 SANDEFJORD

Finances

Return on Equity

−2,48 %

Current Ratio

11,62

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−1 595 000	12 457 000	10 678 000	12 230 000
Total Assets	70 097 000	66 052 000	54 501 000	42 999 000
Total Equity	64 255 000	65 850 000	53 393 000	42 715 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	86 000	44 000	78 000	74 000
Operating Profit	−86 000	−44 000	−78 000	−74 000
Financial Income	−1 078 000	12 580 000	11 135 000	12 424 000
Financial Costs	754 000	0	327 000	1 000
Financial Balance	−1 832 000	12 580 000	10 808 000	12 423 000
Earnings Before Tax	−1 918 000	12 537 000	10 729 000	12 350 000
Tax	−323 000	80 000	51 000	120 000
Net Income	−1 595 000	12 457 000	10 678 000	12 230 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 492 000	10 295 000	10 295 000	10 295 000
Total Current Assets	59 605 000	55 757 000	44 206 000	32 704 000
Total Assets	70 097 000	66 052 000	54 501 000	42 999 000
Total Retained Equity	64 021 000	65 616 000	53 159 000	42 481 000
Total Equity	64 255 000	65 850 000	53 393 000	42 715 000
Total Long-Term Debt	712 000	125 000	137 000	151 000
Total Current Debt	5 130 000	76 000	971 000	133 000
Total Equity and Debt	70 097 000	66 052 000	54 501 000	42 999 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	86 000	44 000	78 000	74 000
Operating Profit	−86 000	−44 000	−78 000	−74 000
Financial Income	−1 078 000	12 580 000	11 135 000	12 424 000
Financial Costs	754 000	0	327 000	1 000
Financial Balance	−1 832 000	12 580 000	10 808 000	12 423 000
Dividends	0	0	0	0
Net Income	−1 595 000	12 457 000	10 678 000	12 230 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	197 000	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	10 295 000	10 295 000	10 295 000	10 295 000
Total Fixed Assets	10 492 000	10 295 000	10 295 000	10 295 000
Stock	0	0	0	0
Total Investments	46 456 000	26 749 000	15 201 000	0
Cash, Bank	13 150 000	14 994 000	18 356 000	20 387 000
Total Current Assets	59 605 000	55 757 000	44 206 000	32 704 000
Total Assets	70 097 000	66 052 000	54 501 000	42 999 000
Total Equity	64 255 000	65 850 000	53 393 000	42 715 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	712 000	125 000	137 000	151 000
Creditors	2 000	24 000	1 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 102 000	28 000	905 000	0
Total Current Debt	5 130 000	76 000	971 000	133 000
Total Equity and Debt	70 097 000	66 052 000	54 501 000	42 999 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,48 %	18,92 %	20 %	28,63 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	11,62	733,64	45,53	245,89
Quick Ratio	11,62	733,64	45,53	245,89
Equity Ratio	0,92	1	0,98	0,99
Gross Profit Margin	-	-	-	-