SMART EIENDOMSUTVIKLING AS

5528 HAUGESUND

Finances

Share Ownership

Return on Equity

16,22 %

Current Ratio

126,88

Debt-to-Equity Ratio

−2,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−102 000	−86 000	−84 000	−94 000
Total Assets	1 015 000	1 010 000	1 010 000	1 011 000
Total Equity	−629 000	−527 000	−441 000	−357 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	21 000	22 000	23 000	28 000
Operating Profit	−21 000	−22 000	−23 000	−28 000
Financial Income	0	0	0	0
Financial Costs	81 000	64 000	61 000	66 000
Financial Balance	−81 000	−64 000	−61 000	−66 000
Earnings Before Tax	−102 000	−86 000	−84 000	−94 000
Tax	0	0	0	0
Net Income	−102 000	−86 000	−84 000	−94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 015 000	1 010 000	1 010 000	1 011 000
Total Assets	1 015 000	1 010 000	1 010 000	1 011 000
Total Retained Equity	−738 000	−636 000	−550 000	−466 000
Total Equity	−629 000	−527 000	−441 000	−357 000
Total Long-Term Debt	1 635 000	1 530 000	1 444 000	1 362 000
Total Current Debt	8 000	6 000	6 000	6 000
Total Equity and Debt	1 015 000	1 010 000	1 010 000	1 011 000

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	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	21 000	22 000	23 000	28 000
Operating Profit	−21 000	−22 000	−23 000	−28 000
Financial Income	0	0	0	0
Financial Costs	81 000	64 000	61 000	66 000
Financial Balance	−81 000	−64 000	−61 000	−66 000
Dividends	0	0	0	0
Net Income	−102 000	−86 000	−84 000	−94 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	1 008 000	1 008 000	1 008 000	1 008 000
Total Investments	0	0	0	0
Cash, Bank	6 000	1 000	1 000	2 000
Total Current Assets	1 015 000	1 010 000	1 010 000	1 011 000
Total Assets	1 015 000	1 010 000	1 010 000	1 011 000
Total Equity	−629 000	−527 000	−441 000	−357 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 635 000	1 530 000	1 444 000	1 362 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	6 000	6 000	6 000
Total Current Debt	8 000	6 000	6 000	6 000
Total Equity and Debt	1 015 000	1 010 000	1 010 000	1 011 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,22 %	16,32 %	19,05 %	26,33 %
Debt-to-Equity Ratio	−2,6	−2,9	−3,27	−3,82
Operating Profit Margin	-	-	-	-
Current Ratio	126,88	168,33	168,33	168,5
Quick Ratio	−1,02	−1,01	−1,01	−1,01
Equity Ratio	−0,62	−0,52	−0,44	−0,35
Gross Profit Margin	-	-	-	-