SMØRDALSMYRÅ AS

4051 SOLA

Finances

Share Ownership

Return on Equity

128,51 %

Current Ratio

0,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 474 000	1 400 000	1 380 000	1 364 000
Net Income	1 154 000	1 086 000	1 073 000	1 042 000
Total Assets	2 378 000	2 390 000	2 273 000	2 233 000
Total Equity	898 000	898 000	898 000	898 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 474 000	1 400 000	1 380 000	1 364 000
Expenditure	10 000	9 000	8 000	35 000
Operating Profit	1 464 000	1 391 000	1 372 000	1 329 000
Financial Income	15 000	1 000	3 000	6 000
Financial Costs	0	0	0	0
Financial Balance	15 000	1 000	3 000	6 000
Earnings Before Tax	1 480 000	1 392 000	1 375 000	1 336 000
Tax	325 000	306 000	303 000	294 000
Net Income	1 154 000	1 086 000	1 073 000	1 042 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 629 000	1 629 000	1 629 000	1 629 000
Total Current Assets	749 000	761 000	644 000	604 000
Total Assets	2 378 000	2 390 000	2 273 000	2 233 000
Total Retained Equity	39 000	39 000	39 000	39 000
Total Equity	898 000	898 000	898 000	898 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 480 000	1 492 000	1 375 000	1 336 000
Total Equity and Debt	2 378 000	2 390 000	2 273 000	2 233 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 474 000	1 400 000	1 380 000	1 364 000
Revenue	1 474 000	1 400 000	1 380 000	1 364 000
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	10 000	9 000	8 000	35 000
Operating Profit	1 464 000	1 391 000	1 372 000	1 329 000
Financial Income	15 000	1 000	3 000	6 000
Financial Costs	0	0	0	0
Financial Balance	15 000	1 000	3 000	6 000
Dividends	0	0	0	0
Net Income	1 154 000	1 086 000	1 073 000	1 042 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 629 000	1 629 000	1 629 000	1 629 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 629 000	1 629 000	1 629 000	1 629 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 629 000	1 629 000	1 629 000	1 629 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	242 000	761 000	644 000	604 000
Total Current Assets	749 000	761 000	644 000	604 000
Total Assets	2 378 000	2 390 000	2 273 000	2 233 000
Total Equity	898 000	898 000	898 000	898 000
Short-Term Group Debt	1 480 000	1 492 000	1 375 000	1 336 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 480 000	1 492 000	1 375 000	1 336 000
Total Equity and Debt	2 378 000	2 390 000	2 273 000	2 233 000

Financial indicators	2022	2021	2020	2019
Return on Equity	128,51 %	120,94 %	119,49 %	116,04 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	99,32 %	99,36 %	99,42 %	97,43 %
Current Ratio	0,51	0,51	0,47	0,45
Quick Ratio	0,51	0,51	0,47	0,45
Equity Ratio	0,38	0,38	0,4	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %