SMERTEBEHANDLING AS

2315 HAMAR

Finances

Share Ownership

Return on Equity

16,35 %

Current Ratio

2,92

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 102 000	25 000	70 000	354 000
Net Income	215 000	−202 000	38 000	106 000
Total Assets	1 782 000	4 120 000	4 219 000	4 306 000
Total Equity	1 315 000	1 101 000	4 202 000	4 164 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 102 000	25 000	70 000	354 000
Expenditure	881 000	250 000	48 000	261 000
Operating Profit	222 000	−226 000	22 000	93 000
Financial Income	15 000	25 000	26 000	43 000
Financial Costs	0	0	0	1 000
Financial Balance	15 000	25 000	26 000	42 000
Earnings Before Tax	236 000	−202 000	48 000	135 000
Tax	22 000	0	11 000	30 000
Net Income	215 000	−202 000	38 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	460 000	460 000	460 000	688 000
Total Current Assets	1 322 000	3 660 000	3 759 000	3 618 000
Total Assets	1 782 000	4 120 000	4 219 000	4 306 000
Total Retained Equity	1 284 000	1 070 000	4 171 000	4 133 000
Total Equity	1 315 000	1 101 000	4 202 000	4 164 000
Total Long-Term Debt	14 000	0	0	0
Total Current Debt	453 000	3 020 000	17 000	141 000
Total Equity and Debt	1 782 000	4 120 000	4 219 000	4 306 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	242 000	21 000	68 000	343 000
Other Income	860 000	4 000	1 000	11 000
Revenue	1 102 000	25 000	70 000	354 000
Cost of Goods Sold	69 000	0	0	147 000
Salary Costs	444 000	197 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	881 000	250 000	48 000	261 000
Operating Profit	222 000	−226 000	22 000	93 000
Financial Income	15 000	25 000	26 000	43 000
Financial Costs	0	0	0	1 000
Financial Balance	15 000	25 000	26 000	42 000
Dividends	0	2 900 000	0	0
Net Income	215 000	−202 000	38 000	106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	460 000	460 000	460 000	460 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	460 000	460 000	460 000	460 000
Total Fiancial Fixed Assets	0	0	0	228 000
Total Fixed Assets	460 000	460 000	460 000	688 000
Stock	0	0	0	0
Total Investments	624 000	624 000	520 000	270 000
Cash, Bank	676 000	3 036 000	3 239 000	3 348 000
Total Current Assets	1 322 000	3 660 000	3 759 000	3 618 000
Total Assets	1 782 000	4 120 000	4 219 000	4 306 000
Total Equity	1 315 000	1 101 000	4 202 000	4 164 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	0	0	0
Creditors	18 000	2 000	1 000	6 000
Unpaid Taxes	59 000	3 000	0	0
Dividends	0	2 900 000	0	0
Other Current Debt	368 000	3 015 000	5 000	106 000
Total Current Debt	453 000	3 020 000	17 000	141 000
Total Equity and Debt	1 782 000	4 120 000	4 219 000	4 306 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,35 %	−18,35 %	0,9 %	2,55 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	20,15 %	−904 %	31,43 %	26,27 %
Current Ratio	2,92	1,21	221,12	25,66
Quick Ratio	2,92	1,21	221,12	25,66
Equity Ratio	0,74	0,27	1	0,97
Gross Profit Margin	93,74 %	100 %	100 %	58,47 %