SMS CONSULTING AS

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

1 014,67 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 896 000	1 378 000	941 000	0
Net Income	761 000	514 000	367 000	−17 000
Total Assets	1 240 000	718 000	1 190 000	62 000
Total Equity	75 000	114 000	380 000	13 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 896 000	1 378 000	941 000	0
Expenditure	922 000	714 000	478 000	17 000
Operating Profit	975 000	664 000	464 000	−17 000
Financial Income	10 000	2 000	5 000	0
Financial Costs	9 000	7 000	3 000	0
Financial Balance	1 000	−5 000	2 000	0
Earnings Before Tax	976 000	659 000	466 000	−17 000
Tax	215 000	145 000	99 000	0
Net Income	761 000	514 000	367 000	−17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	411 000	496 000	0
Total Current Assets	1 209 000	307 000	694 000	62 000
Total Assets	1 240 000	718 000	1 190 000	62 000
Total Retained Equity	45 000	84 000	350 000	−17 000
Total Equity	75 000	114 000	380 000	13 000
Total Long-Term Debt	0	361 000	419 000	0
Total Current Debt	1 164 000	243 000	391 000	49 000
Total Equity and Debt	1 240 000	718 000	1 190 000	62 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 873 000	1 378 000	941 000	0
Other Income	24 000	0	0	0
Revenue	1 896 000	1 378 000	941 000	0
Cost of Goods Sold	61 000	22 000	0	0
Salary Costs	484 000	440 000	400 000	0
Depreciation	89 000	104 000	10 000	0
Impairment	0	0	0	0
Expenditure	922 000	714 000	478 000	17 000
Operating Profit	975 000	664 000	464 000	−17 000
Financial Income	10 000	2 000	5 000	0
Financial Costs	9 000	7 000	3 000	0
Financial Balance	1 000	−5 000	2 000	0
Dividends	800 000	0	0	0
Net Income	761 000	514 000	367 000	−17 000

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	30 000	411 000	496 000	0
Total Tangible Assets	30 000	411 000	496 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	411 000	496 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 066 000	236 000	665 000	29 000
Total Current Assets	1 209 000	307 000	694 000	62 000
Total Assets	1 240 000	718 000	1 190 000	62 000
Total Equity	75 000	114 000	380 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	361 000	419 000	0
Creditors	0	4 000	0	41 000
Unpaid Taxes	31 000	17 000	102 000	0
Dividends	800 000	0	0	0
Other Current Debt	103 000	72 000	210 000	8 000
Total Current Debt	1 164 000	243 000	391 000	49 000
Total Equity and Debt	1 240 000	718 000	1 190 000	62 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 014,67 %	450,88 %	96,58 %	−130,77 %
Debt-to-Equity Ratio	0	3,17	1,1	0
Operating Profit Margin	51,42 %	48,19 %	49,31 %	-
Current Ratio	1,04	1,26	1,77	1,27
Quick Ratio	1,04	1,26	1,77	1,27
Equity Ratio	0,06	0,16	0,32	0,21
Gross Profit Margin	96,78 %	98,4 %	100 %	-