SMART PROSJEKT AS

0773 OSLO

Finances

Share Ownership

Return on Equity

1 274,58 %

Current Ratio

1,02

Debt-to-Equity Ratio

0,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 930 000	14 133 000	15 409 000	9 062 000
Net Income	752 000	−458 000	126 000	199 000
Total Assets	3 557 000	1 703 000	2 830 000	2 240 000
Total Equity	59 000	−293 000	165 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 930 000	14 133 000	15 409 000	9 062 000
Expenditure	13 959 000	14 710 000	15 222 000	8 784 000
Operating Profit	971 000	−577 000	188 000	278 000
Financial Income	1 000	0	0	0
Financial Costs	7 000	10 000	26 000	14 000
Financial Balance	−6 000	−10 000	−26 000	−14 000
Earnings Before Tax	964 000	−586 000	162 000	264 000
Tax	212 000	−129 000	37 000	65 000
Net Income	752 000	−458 000	126 000	199 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	188 000	409 000	336 000
Total Current Assets	3 515 000	1 515 000	2 422 000	1 904 000
Total Assets	3 557 000	1 703 000	2 830 000	2 240 000
Total Retained Equity	29 000	−323 000	135 000	9 000
Total Equity	59 000	−293 000	165 000	39 000
Total Long-Term Debt	51 000	97 000	212 000	252 000
Total Current Debt	3 447 000	1 899 000	2 453 000	1 948 000
Total Equity and Debt	3 557 000	1 703 000	2 830 000	2 240 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 884 000	14 162 000	15 404 000	9 062 000
Other Income	46 000	−29 000	6 000	0
Revenue	14 930 000	14 133 000	15 409 000	9 062 000
Cost of Goods Sold	5 466 000	6 358 000	8 439 000	2 176 000
Salary Costs	7 295 000	7 323 000	5 826 000	5 855 000
Depreciation	160 000	190 000	152 000	109 000
Impairment	0	0	0	0
Expenditure	13 959 000	14 710 000	15 222 000	8 784 000
Operating Profit	971 000	−577 000	188 000	278 000
Financial Income	1 000	0	0	0
Financial Costs	7 000	10 000	26 000	14 000
Financial Balance	−6 000	−10 000	−26 000	−14 000
Dividends	400 000	0	0	200 000
Net Income	752 000	−458 000	126 000	199 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	24 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	42 000	164 000	409 000	336 000
Total Tangible Assets	42 000	164 000	409 000	336 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 000	188 000	409 000	336 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 571 000	1 061 000	1 597 000	1 499 000
Total Current Assets	3 515 000	1 515 000	2 422 000	1 904 000
Total Assets	3 557 000	1 703 000	2 830 000	2 240 000
Total Equity	59 000	−293 000	165 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 000	97 000	212 000	252 000
Creditors	415 000	84 000	498 000	97 000
Unpaid Taxes	1 141 000	679 000	928 000	725 000
Dividends	400 000	0	0	200 000
Other Current Debt	1 354 000	1 104 000	1 027 000	857 000
Total Current Debt	3 447 000	1 899 000	2 453 000	1 948 000
Total Equity and Debt	3 557 000	1 703 000	2 830 000	2 240 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 274,58 %	156,31 %	76,36 %	510,26 %
Debt-to-Equity Ratio	0,86	−0,33	1,28	6,46
Operating Profit Margin	6,5 %	−4,08 %	1,22 %	3,07 %
Current Ratio	1,02	0,8	0,99	0,98
Quick Ratio	1,02	0,8	0,99	0,98
Equity Ratio	0,02	−0,17	0,06	0,02
Gross Profit Margin	63,39 %	55,01 %	45,23 %	75,99 %