SMIHUSET EIENDOM AS

5268 HAUKELAND

Finances

Return on Equity

12,92 %

Current Ratio

0,69

Debt-to-Equity Ratio

1,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 412 000	2 610 000	2 532 000	1 690 000
Net Income	844 000	1 064 000	1 301 000	725 000
Total Assets	19 050 000	19 199 000	22 906 000	13 890 000
Total Equity	6 534 000	5 690 000	4 626 000	3 325 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 412 000	2 610 000	2 532 000	1 690 000
Expenditure	871 000	786 000	485 000	421 000
Operating Profit	1 541 000	1 824 000	2 046 000	1 269 000
Financial Income	4 000	5 000	4 000	0
Financial Costs	464 000	465 000	382 000	340 000
Financial Balance	−460 000	−460 000	−378 000	−340 000
Earnings Before Tax	1 082 000	1 364 000	1 668 000	929 000
Tax	238 000	300 000	367 000	204 000
Net Income	844 000	1 064 000	1 301 000	725 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 782 000	19 160 000	22 476 000	13 884 000
Total Current Assets	268 000	39 000	430 000	5 000
Total Assets	19 050 000	19 199 000	22 906 000	13 890 000
Total Retained Equity	6 434 000	5 590 000	4 526 000	3 225 000
Total Equity	6 534 000	5 690 000	4 626 000	3 325 000
Total Long-Term Debt	12 128 000	13 124 000	12 995 000	6 841 000
Total Current Debt	389 000	385 000	5 285 000	3 724 000
Total Equity and Debt	19 050 000	19 199 000	22 906 000	13 890 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 412 000	2 610 000	2 532 000	1 690 000
Revenue	2 412 000	2 610 000	2 532 000	1 690 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	378 000	380 000	212 000	161 000
Impairment	0	0	0	0
Expenditure	871 000	786 000	485 000	421 000
Operating Profit	1 541 000	1 824 000	2 046 000	1 269 000
Financial Income	4 000	5 000	4 000	0
Financial Costs	464 000	465 000	382 000	340 000
Financial Balance	−460 000	−460 000	−378 000	−340 000
Dividends	0	0	0	0
Net Income	844 000	1 064 000	1 301 000	725 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 463 000	18 820 000	22 111 000	13 495 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	116 000	137 000	162 000	186 000
Total Tangible Assets	18 579 000	18 957 000	22 273 000	13 681 000
Total Fiancial Fixed Assets	203 000	203 000	203 000	203 000
Total Fixed Assets	18 782 000	19 160 000	22 476 000	13 884 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	256 000	39 000	327 000	5 000
Total Current Assets	268 000	39 000	430 000	5 000
Total Assets	19 050 000	19 199 000	22 906 000	13 890 000
Total Equity	6 534 000	5 690 000	4 626 000	3 325 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 128 000	13 124 000	12 995 000	6 841 000
Creditors	0	0	63 000	2 000
Unpaid Taxes	41 000	64 000	0	17 000
Dividends	0	0	0	0
Other Current Debt	82 000	26 000	5 005 000	3 515 000
Total Current Debt	389 000	385 000	5 285 000	3 724 000
Total Equity and Debt	19 050 000	19 199 000	22 906 000	13 890 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,92 %	18,7 %	28,12 %	21,8 %
Debt-to-Equity Ratio	1,86	2,31	2,81	2,06
Operating Profit Margin	63,89 %	69,89 %	80,81 %	75,09 %
Current Ratio	0,69	0,1	0,08	0
Quick Ratio	0,69	0,1	0,08	0
Equity Ratio	0,34	0,3	0,2	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %