SMÅ LANDSKAP AS

1392 VETTRE

Finances

Share Ownership

Return on Equity

660 %

Current Ratio

1,24

Debt-to-Equity Ratio

11,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 613 000	1 587 000	1 117 000	2 914 000
Net Income	198 000	89 000	114 000	−205 000
Total Assets	618 000	504 000	170 000	278 000
Total Equity	30 000	32 000	−57 000	−171 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 613 000	1 587 000	1 117 000	2 914 000
Expenditure	1 334 000	1 455 000	961 000	3 164 000
Operating Profit	280 000	131 000	156 000	−249 000
Financial Income	0	0	0	0
Financial Costs	26 000	16 000	10 000	13 000
Financial Balance	−26 000	−16 000	−10 000	−13 000
Earnings Before Tax	254 000	116 000	146 000	−261 000
Tax	56 000	27 000	32 000	−56 000
Net Income	198 000	89 000	114 000	−205 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	306 000	309 000	55 000	125 000
Total Current Assets	312 000	195 000	115 000	154 000
Total Assets	618 000	504 000	170 000	278 000
Total Retained Equity	0	2 000	−87 000	−201 000
Total Equity	30 000	32 000	−57 000	−171 000
Total Long-Term Debt	335 000	335 000	41 000	114 000
Total Current Debt	252 000	136 000	187 000	336 000
Total Equity and Debt	618 000	504 000	170 000	278 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 613 000	1 559 000	1 117 000	2 914 000
Other Income	0	29 000	0	0
Revenue	1 613 000	1 587 000	1 117 000	2 914 000
Cost of Goods Sold	736 000	688 000	416 000	1 686 000
Salary Costs	39 000	278 000	7 000	858 000
Depreciation	59 000	40 000	37 000	37 000
Impairment	0	0	0	0
Expenditure	1 334 000	1 455 000	961 000	3 164 000
Operating Profit	280 000	131 000	156 000	−249 000
Financial Income	0	0	0	0
Financial Costs	26 000	16 000	10 000	13 000
Financial Balance	−26 000	−16 000	−10 000	−13 000
Dividends	199 000	0	0	0
Net Income	198 000	89 000	114 000	−205 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	21 000	54 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	306 000	309 000	34 000	71 000
Total Tangible Assets	306 000	309 000	34 000	71 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	306 000	309 000	55 000	125 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	56 000	122 000	108 000	147 000
Total Current Assets	312 000	195 000	115 000	154 000
Total Assets	618 000	504 000	170 000	278 000
Total Equity	30 000	32 000	−57 000	−171 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	335 000	335 000	41 000	114 000
Creditors	2 000	40 000	40 000	8 000
Unpaid Taxes	1 000	62 000	25 000	34 000
Dividends	199 000	0	0	0
Other Current Debt	3 000	34 000	122 000	294 000
Total Current Debt	252 000	136 000	187 000	336 000
Total Equity and Debt	618 000	504 000	170 000	278 000

Financial indicators	2022	2021	2020	2019
Return on Equity	660 %	278,13 %	−200 %	119,88 %
Debt-to-Equity Ratio	11,17	10,47	−0,72	−0,67
Operating Profit Margin	17,36 %	8,25 %	13,97 %	−8,54 %
Current Ratio	1,24	1,43	0,61	0,46
Quick Ratio	1,24	1,43	0,61	0,46
Equity Ratio	0,05	0,06	−0,34	−0,62
Gross Profit Margin	54,37 %	56,65 %	62,76 %	42,14 %