SMEANE EIENDOM AS

4276 VEAVÅGEN

Finances

Share Ownership

Return on Equity

19,69 %

Current Ratio

4,52

Debt-to-Equity Ratio

−4,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	181 000	190 000	98 000	90 000
Net Income	−151 000	−73 000	−67 000	−83 000
Total Assets	3 065 000	3 316 000	2 542 000	2 290 000
Total Equity	−767 000	−617 000	−544 000	−477 000

Income (NOK)	2022	2021	2020	2019
Revenue	181 000	190 000	98 000	90 000
Expenditure	171 000	169 000	136 000	125 000
Operating Profit	10 000	21 000	−38 000	−35 000
Financial Income	0	0	0	0
Financial Costs	161 000	115 000	48 000	72 000
Financial Balance	−161 000	−115 000	−48 000	−72 000
Earnings Before Tax	−151 000	−94 000	−86 000	−106 000
Tax	0	−21 000	−19 000	−23 000
Net Income	−151 000	−73 000	−67 000	−83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 925 000	2 985 000	2 442 000	2 272 000
Total Current Assets	140 000	331 000	100 000	18 000
Total Assets	3 065 000	3 316 000	2 542 000	2 290 000
Total Retained Equity	−797 000	−647 000	−574 000	−507 000
Total Equity	−767 000	−617 000	−544 000	−477 000
Total Long-Term Debt	3 801 000	3 901 000	2 870 000	2 746 000
Total Current Debt	31 000	32 000	216 000	20 000
Total Equity and Debt	3 065 000	3 316 000	2 542 000	2 290 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	181 000	190 000	98 000	90 000
Other Income	0	0	0	0
Revenue	181 000	190 000	98 000	90 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	109 000	93 000	80 000	80 000
Impairment	0	0	0	0
Expenditure	171 000	169 000	136 000	125 000
Operating Profit	10 000	21 000	−38 000	−35 000
Financial Income	0	0	0	0
Financial Costs	161 000	115 000	48 000	72 000
Financial Balance	−161 000	−115 000	−48 000	−72 000
Dividends	0	0	0	0
Net Income	−151 000	−73 000	−67 000	−83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	185 000	185 000	165 000	146 000
Real Eastate	2 645 000	2 691 000	2 278 000	2 126 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	95 000	109 000	0	0
Total Tangible Assets	2 740 000	2 800 000	2 278 000	2 126 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 925 000	2 985 000	2 442 000	2 272 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 000	209 000	44 000	2 000
Total Current Assets	140 000	331 000	100 000	18 000
Total Assets	3 065 000	3 316 000	2 542 000	2 290 000
Total Equity	−767 000	−617 000	−544 000	−477 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 801 000	3 901 000	2 870 000	2 746 000
Creditors	0	2 000	0	2 000
Unpaid Taxes	21 000	0	0	16 000
Dividends	0	0	0	0
Other Current Debt	11 000	30 000	216 000	2 000
Total Current Debt	31 000	32 000	216 000	20 000
Total Equity and Debt	3 065 000	3 316 000	2 542 000	2 290 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,69 %	11,83 %	12,32 %	17,4 %
Debt-to-Equity Ratio	−4,96	−6,32	−5,28	−5,76
Operating Profit Margin	5,52 %	11,05 %	−38,78 %	−38,89 %
Current Ratio	4,52	10,34	0,46	0,9
Quick Ratio	4,52	10,34	0,46	0,9
Equity Ratio	−0,25	−0,19	−0,21	−0,21
Gross Profit Margin	100 %	100 %	100 %	100 %