SMELAND EIENDOM AS

4735 EVJE

Finances

Return on Equity

19,65 %

Current Ratio

1,75

Debt-to-Equity Ratio

1,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	937 000	845 000	737 000	612 000
Net Income	410 000	327 000	312 000	638 000
Total Assets	6 571 000	6 295 000	6 210 000	5 171 000
Total Equity	2 086 000	2 277 000	1 950 000	1 603 000

Income (NOK)	2022	2021	2020	2019
Revenue	937 000	845 000	737 000	612 000
Expenditure	411 000	373 000	305 000	194 000
Operating Profit	526 000	472 000	432 000	418 000
Financial Income	5 000	5 000	1 000	350 000
Financial Costs	6 000	58 000	33 000	46 000
Financial Balance	−1 000	−53 000	−32 000	304 000
Earnings Before Tax	525 000	419 000	400 000	722 000
Tax	116 000	92 000	88 000	84 000
Net Income	410 000	327 000	312 000	638 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 915 000	5 648 000	5 577 000	4 330 000
Total Current Assets	1 657 000	648 000	632 000	841 000
Total Assets	6 571 000	6 295 000	6 210 000	5 171 000
Total Retained Equity	1 986 000	2 177 000	1 850 000	1 503 000
Total Equity	2 086 000	2 277 000	1 950 000	1 603 000
Total Long-Term Debt	3 540 000	3 806 000	4 076 000	2 450 000
Total Current Debt	945 000	212 000	184 000	1 118 000
Total Equity and Debt	6 571 000	6 295 000	6 210 000	5 171 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	937 000	845 000	737 000	612 000
Revenue	937 000	845 000	737 000	612 000
Cost of Goods Sold	34 000	40 000	23 000	20 000
Salary Costs	0	0	0	0
Depreciation	138 000	135 000	132 000	86 000
Impairment	0	0	0	0
Expenditure	411 000	373 000	305 000	194 000
Operating Profit	526 000	472 000	432 000	418 000
Financial Income	5 000	5 000	1 000	350 000
Financial Costs	6 000	58 000	33 000	46 000
Financial Balance	−1 000	−53 000	−32 000	304 000
Dividends	600 000	0	0	0
Net Income	410 000	327 000	312 000	638 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 860 000	5 593 000	5 522 000	4 275 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 860 000	5 593 000	5 522 000	4 275 000
Total Fiancial Fixed Assets	55 000	55 000	55 000	55 000
Total Fixed Assets	4 915 000	5 648 000	5 577 000	4 330 000
Stock	883 000	233 000	233 000	233 000
Total Investments	0	0	0	0
Cash, Bank	659 000	323 000	367 000	608 000
Total Current Assets	1 657 000	648 000	632 000	841 000
Total Assets	6 571 000	6 295 000	6 210 000	5 171 000
Total Equity	2 086 000	2 277 000	1 950 000	1 603 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 540 000	3 806 000	4 076 000	2 450 000
Creditors	62 000	15 000	27 000	625 000
Unpaid Taxes	172 000	115 000	86 000	80 000
Dividends	600 000	0	0	0
Other Current Debt	7 000	6 000	0	334 000
Total Current Debt	945 000	212 000	184 000	1 118 000
Total Equity and Debt	6 571 000	6 295 000	6 210 000	5 171 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,65 %	14,36 %	16 %	39,8 %
Debt-to-Equity Ratio	1,7	1,67	2,09	1,53
Operating Profit Margin	56,14 %	55,86 %	58,62 %	68,3 %
Current Ratio	1,75	3,06	3,43	0,75
Quick Ratio	26,73	−30,86	−12,9	0,95
Equity Ratio	0,32	0,36	0,31	0,31
Gross Profit Margin	96,37 %	95,27 %	96,88 %	96,73 %