SMOKE SIGNAL AS

5211 OS

Finances

Share Ownership

Return on Equity

−27,59 %

Current Ratio

0,2

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 000	3 000	83 000	551 000
Net Income	8 000	−25 000	3 000	−29 000
Total Assets	11 000	20 000	19 000	133 000
Total Equity	−29 000	−36 000	−12 000	−15 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 000	3 000	83 000	551 000
Expenditure	22 000	27 000	80 000	580 000
Operating Profit	8 000	−25 000	3 000	−29 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	8 000	−25 000	3 000	−29 000
Tax	0	0	0	0
Net Income	8 000	−25 000	3 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	5 000	7 000	10 000
Total Current Assets	8 000	15 000	13 000	123 000
Total Assets	11 000	20 000	19 000	133 000
Total Retained Equity	−59 000	−66 000	−42 000	−45 000
Total Equity	−29 000	−36 000	−12 000	−15 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	40 000	56 000	31 000	148 000
Total Equity and Debt	11 000	20 000	19 000	133 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 000	3 000	83 000	551 000
Other Income	0	0	0	0
Revenue	30 000	3 000	83 000	551 000
Cost of Goods Sold	0	0	11 000	79 000
Salary Costs	7 000	8 000	4 000	426 000
Depreciation	1 000	2 000	3 000	4 000
Impairment	0	0	0	0
Expenditure	22 000	27 000	80 000	580 000
Operating Profit	8 000	−25 000	3 000	−29 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	8 000	−25 000	3 000	−29 000

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	3 000	5 000	7 000	10 000
Total Tangible Assets	3 000	5 000	7 000	10 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 000	5 000	7 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	4 000	1 000	107 000
Total Current Assets	8 000	15 000	13 000	123 000
Total Assets	11 000	20 000	19 000	133 000
Total Equity	−29 000	−36 000	−12 000	−15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	4 000	0	1 000
Unpaid Taxes	0	1 000	1 000	107 000
Dividends	0	0	0	0
Other Current Debt	40 000	51 000	30 000	40 000
Total Current Debt	40 000	56 000	31 000	148 000
Total Equity and Debt	11 000	20 000	19 000	133 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−27,59 %	69,44 %	−25 %	193,33 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	26,67 %	−833,33 %	3,61 %	−5,26 %
Current Ratio	0,2	0,27	0,42	0,83
Quick Ratio	0,2	0,27	0,42	0,83
Equity Ratio	−2,64	−1,8	−0,63	−0,11
Gross Profit Margin	100 %	100 %	86,75 %	85,66 %