SMAKFULLT EIENDOM AS

2827 HUNNDALEN

Finances

Return on Equity

40,74 %

Current Ratio

1,08

Debt-to-Equity Ratio

2,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 144 000	1 744 000	1 078 000	1 000 000
Net Income	1 214 000	946 000	418 000	334 000
Total Assets	11 332 000	10 784 000	10 495 000	9 141 000
Total Equity	2 980 000	2 766 000	1 820 000	1 402 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 144 000	1 744 000	1 078 000	1 000 000
Expenditure	338 000	332 000	323 000	302 000
Operating Profit	1 806 000	1 412 000	755 000	698 000
Financial Income	12 000	3 000	2 000	0
Financial Costs	262 000	202 000	220 000	270 000
Financial Balance	−250 000	−199 000	−218 000	−270 000
Earnings Before Tax	1 556 000	1 213 000	536 000	428 000
Tax	343 000	267 000	118 000	94 000
Net Income	1 214 000	946 000	418 000	334 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 111 000	10 366 000	10 444 000	8 918 000
Total Current Assets	1 221 000	418 000	52 000	223 000
Total Assets	11 332 000	10 784 000	10 495 000	9 141 000
Total Retained Equity	2 451 000	2 237 000	1 291 000	873 000
Total Equity	2 980 000	2 766 000	1 820 000	1 402 000
Total Long-Term Debt	7 216 000	7 564 000	8 033 000	6 727 000
Total Current Debt	1 135 000	454 000	642 000	1 012 000
Total Equity and Debt	11 332 000	10 784 000	10 495 000	9 141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 144 000	1 744 000	1 078 000	1 000 000
Other Income	0	0	0	0
Revenue	2 144 000	1 744 000	1 078 000	1 000 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	264 000	264 000	264 000	264 000
Impairment	0	0	0	0
Expenditure	338 000	332 000	323 000	302 000
Operating Profit	1 806 000	1 412 000	755 000	698 000
Financial Income	12 000	3 000	2 000	0
Financial Costs	262 000	202 000	220 000	270 000
Financial Balance	−250 000	−199 000	−218 000	−270 000
Dividends	0	0	0	0
Net Income	1 214 000	946 000	418 000	334 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 853 000	9 116 000	9 380 000	7 634 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 853 000	9 116 000	9 380 000	7 634 000
Total Fiancial Fixed Assets	1 258 000	1 250 000	1 064 000	1 284 000
Total Fixed Assets	10 111 000	10 366 000	10 444 000	8 918 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 221 000	344 000	52 000	31 000
Total Current Assets	1 221 000	418 000	52 000	223 000
Total Assets	11 332 000	10 784 000	10 495 000	9 141 000
Total Equity	2 980 000	2 766 000	1 820 000	1 402 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 216 000	7 564 000	8 033 000	6 727 000
Creditors	0	0	0	0
Unpaid Taxes	122 000	180 000	66 000	243 000
Dividends	0	0	0	0
Other Current Debt	661 000	0	455 000	675 000
Total Current Debt	1 135 000	454 000	642 000	1 012 000
Total Equity and Debt	11 332 000	10 784 000	10 495 000	9 141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,74 %	34,2 %	22,97 %	23,82 %
Debt-to-Equity Ratio	2,42	2,73	4,41	4,8
Operating Profit Margin	84,24 %	80,96 %	70,04 %	69,8 %
Current Ratio	1,08	0,92	0,08	0,22
Quick Ratio	1,08	0,92	0,08	0,22
Equity Ratio	0,26	0,26	0,17	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %