company

SMEDSLAND AS

4580 LYNGDAL

Finances

Share Ownership

Return on Equity

42,11 %

Current Ratio

1,02

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 295 000	1 039 000	1 193 000	1 163 000
Net Income	80 000	23 000	46 000	−51 000
Total Assets	409 000	311 000	527 000	450 000
Total Equity	190 000	110 000	86 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 295 000	1 039 000	1 193 000	1 163 000
Expenditure	1 174 000	1 004 000	1 128 000	1 192 000
Operating Profit	121 000	35 000	65 000	−29 000
Financial Income	0	0	0	0
Financial Costs	16 000	12 000	19 000	16 000
Financial Balance	−16 000	−12 000	−19 000	−16 000
Earnings Before Tax	104 000	23 000	46 000	−46 000
Tax	25 000	0	0	6 000
Net Income	80 000	23 000	46 000	−51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	204 000	201 000	257 000	229 000
Total Current Assets	205 000	110 000	270 000	221 000
Total Assets	409 000	311 000	527 000	450 000
Total Retained Equity	160 000	80 000	56 000	10 000
Total Equity	190 000	110 000	86 000	40 000
Total Long-Term Debt	18 000	106 000	182 000	255 000
Total Current Debt	201 000	95 000	258 000	155 000
Total Equity and Debt	409 000	311 000	527 000	450 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 258 000	1 025 000	1 193 000	1 163 000
Other Income	37 000	14 000	0	0
Revenue	1 295 000	1 039 000	1 193 000	1 163 000
Cost of Goods Sold	57 000	13 000	4 000	6 000
Salary Costs	591 000	635 000	772 000	826 000
Depreciation	38 000	50 000	65 000	68 000
Impairment	0	0	0	0
Expenditure	1 174 000	1 004 000	1 128 000	1 192 000
Operating Profit	121 000	35 000	65 000	−29 000
Financial Income	0	0	0	0
Financial Costs	16 000	12 000	19 000	16 000
Financial Balance	−16 000	−12 000	−19 000	−16 000
Dividends	0	0	0	0
Net Income	80 000	23 000	46 000	−51 000

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	123 000	135 000	220 000	229 000
Total Tangible Assets	123 000	135 000	220 000	229 000
Total Fiancial Fixed Assets	80 000	66 000	37 000	0
Total Fixed Assets	204 000	201 000	257 000	229 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	88 000	3 000	137 000
Total Current Assets	205 000	110 000	270 000	221 000
Total Assets	409 000	311 000	527 000	450 000
Total Equity	190 000	110 000	86 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 000	106 000	182 000	255 000
Creditors	7 000	15 000	15 000	12 000
Unpaid Taxes	79 000	19 000	127 000	136 000
Dividends	0	0	0	0
Other Current Debt	98 000	62 000	116 000	7 000
Total Current Debt	201 000	95 000	258 000	155 000
Total Equity and Debt	409 000	311 000	527 000	450 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,11 %	20,91 %	53,49 %	−127,5 %
Debt-to-Equity Ratio	0,09	0,96	2,12	6,38
Operating Profit Margin	9,34 %	3,37 %	5,45 %	−2,49 %
Current Ratio	1,02	1,16	1,05	1,43
Quick Ratio	1,02	1,16	1,05	1,43
Equity Ratio	0,46	0,35	0,16	0,09
Gross Profit Margin	95,6 %	98,75 %	99,66 %	99,48 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English