SMARTTEKENERGI AS

3126 TØNSBERG

Finances

Share Ownership

Return on Equity

−129,25 %

Current Ratio

0,91

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 252 000	2 938 000	2 522 000	1 642 000
Net Income	190 000	−113 000	59 000	−10 000
Total Assets	2 819 000	302 000	1 743 000	956 000
Total Equity	−147 000	−337 000	−224 000	−283 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 252 000	2 938 000	2 522 000	1 642 000
Expenditure	3 009 000	3 083 000	2 446 000	1 673 000
Operating Profit	244 000	−146 000	76 000	−30 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 000	0	0
Earnings Before Tax	244 000	−145 000	76 000	−30 000
Tax	54 000	−32 000	17 000	−21 000
Net Income	190 000	−113 000	59 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	134 000	187 000	155 000	172 000
Total Current Assets	2 686 000	115 000	1 587 000	784 000
Total Assets	2 819 000	302 000	1 743 000	956 000
Total Retained Equity	−167 000	−357 000	−244 000	−303 000
Total Equity	−147 000	−337 000	−224 000	−283 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 967 000	639 000	1 967 000	1 240 000
Total Equity and Debt	2 819 000	302 000	1 743 000	956 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 252 000	2 938 000	2 522 000	1 642 000
Other Income	0	0	0	0
Revenue	3 252 000	2 938 000	2 522 000	1 642 000
Cost of Goods Sold	2 336 000	2 400 000	2 113 000	1 230 000
Salary Costs	465 000	286 000	136 000	270 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 009 000	3 083 000	2 446 000	1 673 000
Operating Profit	244 000	−146 000	76 000	−30 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 000	0	0
Dividends	0	0	0	0
Net Income	190 000	−113 000	59 000	−10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	134 000	187 000	155 000	172 000
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	134 000	187 000	155 000	172 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	111 000	17 000	1 210 000	487 000
Total Current Assets	2 686 000	115 000	1 587 000	784 000
Total Assets	2 819 000	302 000	1 743 000	956 000
Total Equity	−147 000	−337 000	−224 000	−283 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 611 000	158 000	1 324 000	924 000
Unpaid Taxes	80 000	18 000	155 000	31 000
Dividends	0	0	0	0
Other Current Debt	1 275 000	463 000	488 000	285 000
Total Current Debt	2 967 000	639 000	1 967 000	1 240 000
Total Equity and Debt	2 819 000	302 000	1 743 000	956 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−129,25 %	33,53 %	−26,34 %	3,53 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	7,5 %	−4,97 %	3,01 %	−1,83 %
Current Ratio	0,91	0,18	0,81	0,63
Quick Ratio	0,91	0,18	0,81	0,63
Equity Ratio	−0,05	−1,12	−0,13	−0,3
Gross Profit Margin	28,17 %	18,31 %	16,22 %	25,09 %