SM EIGEDOM AS

5239 RÅDAL

Finances

Share Ownership

Return on Equity

0,85 %

Current Ratio

2,39

Debt-to-Equity Ratio

0,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	246 000	226 000	207 000	184 000
Net Income	8 000	11 000	19 000	24 000
Total Assets	1 939 000	1 857 000	1 673 000	1 706 000
Total Equity	940 000	1 065 000	1 031 000	1 012 000

Income (NOK)	2022	2021	2020	2019
Revenue	246 000	226 000	207 000	184 000
Expenditure	127 000	138 000	151 000	120 000
Operating Profit	118 000	88 000	55 000	64 000
Financial Income	0	1 000	1 000	0
Financial Costs	107 000	79 000	38 000	40 000
Financial Balance	−107 000	−78 000	−37 000	−40 000
Earnings Before Tax	11 000	11 000	19 000	24 000
Tax	3 000	0	0	0
Net Income	8 000	11 000	19 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 530 000	1 556 000	1 583 000	1 625 000
Total Current Assets	409 000	301 000	90 000	81 000
Total Assets	1 939 000	1 857 000	1 673 000	1 706 000
Total Retained Equity	0	101 000	91 000	72 000
Total Equity	940 000	1 065 000	1 031 000	1 012 000
Total Long-Term Debt	828 000	686 000	597 000	662 000
Total Current Debt	171 000	107 000	45 000	32 000
Total Equity and Debt	1 939 000	1 857 000	1 673 000	1 706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	160 000	176 000
Other Income	246 000	226 000	47 000	8 000
Revenue	246 000	226 000	207 000	184 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	26 000	27 000	42 000	42 000
Impairment	0	0	0	0
Expenditure	127 000	138 000	151 000	120 000
Operating Profit	118 000	88 000	55 000	64 000
Financial Income	0	1 000	1 000	0
Financial Costs	107 000	79 000	38 000	40 000
Financial Balance	−107 000	−78 000	−37 000	−40 000
Dividends	122 000	0	0	0
Net Income	8 000	11 000	19 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 530 000	1 556 000	1 583 000	1 625 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 530 000	1 556 000	1 583 000	1 625 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 530 000	1 556 000	1 583 000	1 625 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	385 000	275 000	25 000	7 000
Total Current Assets	409 000	301 000	90 000	81 000
Total Assets	1 939 000	1 857 000	1 673 000	1 706 000
Total Equity	940 000	1 065 000	1 031 000	1 012 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	828 000	686 000	597 000	662 000
Creditors	35 000	107 000	6 000	9 000
Unpaid Taxes	0	0	26 000	20 000
Dividends	122 000	0	0	0
Other Current Debt	13 000	0	13 000	3 000
Total Current Debt	171 000	107 000	45 000	32 000
Total Equity and Debt	1 939 000	1 857 000	1 673 000	1 706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,85 %	1,03 %	1,84 %	2,37 %
Debt-to-Equity Ratio	0,88	0,64	0,58	0,65
Operating Profit Margin	47,97 %	38,94 %	26,57 %	34,78 %
Current Ratio	2,39	2,81	2	2,53
Quick Ratio	2,39	2,81	2	2,53
Equity Ratio	0,48	0,57	0,62	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %