SMIDJEHAUGEN EIGEDOM AS

6893 VIK I SOGN

Finances

Return on Equity

11,51 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	12 675 000	14 153 000	8 732 000	19 200 000
Total Assets	121 684 000	132 110 000	138 902 000	139 946 000
Total Equity	110 162 000	117 437 000	133 284 000	124 553 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	1 716 000	1 410 000	1 320 000	420 000
Operating Profit	−1 716 000	−1 410 000	−1 320 000	−420 000
Financial Income	14 704 000	15 563 000	10 246 000	19 677 000
Financial Costs	312 000	0	194 000	58 000
Financial Balance	14 392 000	15 563 000	10 052 000	19 619 000
Earnings Before Tax	12 675 000	14 153 000	8 732 000	19 200 000
Tax	0	0	0	0
Net Income	12 675 000	14 153 000	8 732 000	19 200 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 210 000	118 158 000	126 532 000	119 813 000
Total Current Assets	15 474 000	13 951 000	12 370 000	20 133 000
Total Assets	121 684 000	132 110 000	138 902 000	139 946 000
Total Retained Equity	109 912 000	117 237 000	133 084 000	124 353 000
Total Equity	110 162 000	117 437 000	133 284 000	124 553 000
Total Long-Term Debt	0	93 000	93 000	93 000
Total Current Debt	11 521 000	14 580 000	5 525 000	15 301 000
Total Equity and Debt	121 684 000	132 110 000	138 902 000	139 946 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	−22 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 716 000	1 410 000	1 320 000	420 000
Operating Profit	−1 716 000	−1 410 000	−1 320 000	−420 000
Financial Income	14 704 000	15 563 000	10 246 000	19 677 000
Financial Costs	312 000	0	194 000	58 000
Financial Balance	14 392 000	15 563 000	10 052 000	19 619 000
Dividends	20 000 000	30 000 000	0	15 000 000
Net Income	12 675 000	14 153 000	8 732 000	19 200 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	106 210 000	118 158 000	126 532 000	119 813 000
Total Fixed Assets	106 210 000	118 158 000	126 532 000	119 813 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 884 000	6 568 000	2 867 000	942 000
Total Current Assets	15 474 000	13 951 000	12 370 000	20 133 000
Total Assets	121 684 000	132 110 000	138 902 000	139 946 000
Total Equity	110 162 000	117 437 000	133 284 000	124 553 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	93 000	93 000	93 000
Creditors	17 000	3 000	18 000	16 000
Unpaid Taxes	0	0	0	0
Dividends	20 000 000	30 000 000	0	15 000 000
Other Current Debt	11 505 000	14 577 000	5 507 000	285 000
Total Current Debt	11 521 000	14 580 000	5 525 000	15 301 000
Total Equity and Debt	121 684 000	132 110 000	138 902 000	139 946 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,51 %	12,05 %	6,55 %	15,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1,34	0,96	2,24	1,32
Quick Ratio	1,34	0,96	2,24	1,32
Equity Ratio	0,91	0,89	0,96	0,89
Gross Profit Margin	-	-	-	-