SMART APART 2 BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

7,19 %

Current Ratio

2,16

Debt-to-Equity Ratio

2,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 684 000	4 100 000	3 685 000	3 757 000
Net Income	1 481 000	221 000	858 000	1 102 000
Total Assets	78 900 000	78 982 000	79 179 000	79 995 000
Total Equity	20 608 000	19 127 000	18 906 000	18 047 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 684 000	4 100 000	3 685 000	3 757 000
Expenditure	2 088 000	3 117 000	1 886 000	1 471 000
Operating Profit	2 596 000	983 000	1 798 000	2 286 000
Financial Income	4 000	2 000	6 000	13 000
Financial Costs	1 118 000	763 000	946 000	1 197 000
Financial Balance	−1 114 000	−761 000	−940 000	−1 184 000
Earnings Before Tax	1 481 000	221 000	858 000	1 102 000
Tax	0	0	0	0
Net Income	1 481 000	221 000	858 000	1 102 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	78 241 000	78 218 000	78 184 000	78 146 000
Total Current Assets	659 000	764 000	994 000	1 848 000
Total Assets	78 900 000	78 982 000	79 179 000	79 995 000
Total Retained Equity	20 308 000	18 827 000	18 606 000	17 747 000
Total Equity	20 608 000	19 127 000	18 906 000	18 047 000
Total Long-Term Debt	57 986 000	59 263 000	59 678 000	61 100 000
Total Current Debt	305 000	592 000	595 000	847 000
Total Equity and Debt	78 900 000	78 982 000	79 179 000	79 995 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 684 000	4 100 000	3 685 000	3 757 000
Revenue	4 684 000	4 100 000	3 685 000	3 757 000
Cost of Goods Sold	0	0	0	0
Salary Costs	114 000	114 000	110 000	114 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 088 000	3 117 000	1 886 000	1 471 000
Operating Profit	2 596 000	983 000	1 798 000	2 286 000
Financial Income	4 000	2 000	6 000	13 000
Financial Costs	1 118 000	763 000	946 000	1 197 000
Financial Balance	−1 114 000	−761 000	−940 000	−1 184 000
Dividends	0	0	0	0
Net Income	1 481 000	221 000	858 000	1 102 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	78 241 000	78 218 000	78 184 000	78 146 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	78 241 000	78 218 000	78 184 000	78 146 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	78 241 000	78 218 000	78 184 000	78 146 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	556 000	666 000	902 000	1 679 000
Total Current Assets	659 000	764 000	994 000	1 848 000
Total Assets	78 900 000	78 982 000	79 179 000	79 995 000
Total Equity	20 608 000	19 127 000	18 906 000	18 047 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	57 986 000	59 263 000	59 678 000	61 100 000
Creditors	48 000	32 000	30 000	226 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	211 000	55 000	62 000	56 000
Total Current Debt	305 000	592 000	595 000	847 000
Total Equity and Debt	78 900 000	78 982 000	79 179 000	79 995 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,19 %	1,16 %	4,54 %	6,11 %
Debt-to-Equity Ratio	2,81	3,1	3,16	3,39
Operating Profit Margin	55,42 %	23,98 %	48,79 %	60,85 %
Current Ratio	2,16	1,29	1,67	2,18
Quick Ratio	2,16	1,29	1,67	2,18
Equity Ratio	0,26	0,24	0,24	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %