SMARTBO RISKA AS

4006 STAVANGER

Finances

Share Ownership

Return on Equity

−47,45 %

Current Ratio

3,64

Debt-to-Equity Ratio

−2,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 722 000	196 000	0	0
Net Income	1 721 000	170 000	−13 000	−28 000
Total Assets	5 711 000	3 920 000	85 000	0
Total Equity	−3 627 000	−5 349 000	−5 519 000	−5 505 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 722 000	196 000	0	0
Expenditure	1 000	26 000	13 000	28 000
Operating Profit	1 721 000	170 000	−13 000	−28 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 721 000	170 000	−13 000	−28 000
Tax	0	0	0	0
Net Income	1 721 000	170 000	−13 000	−28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 750 000	0	0
Total Current Assets	5 711 000	170 000	85 000	0
Total Assets	5 711 000	3 920 000	85 000	0
Total Retained Equity	−3 727 000	−5 449 000	−5 619 000	−5 605 000
Total Equity	−3 627 000	−5 349 000	−5 519 000	−5 505 000
Total Long-Term Debt	7 769 000	7 704 000	4 030 000	0
Total Current Debt	1 570 000	1 564 000	1 574 000	5 506 000
Total Equity and Debt	5 711 000	3 920 000	85 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 722 000	196 000	0	0
Revenue	1 722 000	196 000	0	0
Cost of Goods Sold	0	24 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 000	26 000	13 000	28 000
Operating Profit	1 721 000	170 000	−13 000	−28 000
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	1 721 000	170 000	−13 000	−28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	3 750 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	3 750 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	3 750 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	393 000	170 000	85 000	0
Total Current Assets	5 711 000	170 000	85 000	0
Total Assets	5 711 000	3 920 000	85 000	0
Total Equity	−3 627 000	−5 349 000	−5 519 000	−5 505 000
Short-Term Group Debt	127 000	0	0	4 094 000
Total Long-Term Debt	7 769 000	7 704 000	4 030 000	0
Creditors	643 000	695 000	618 000	606 000
Unpaid Taxes	0	−1 000	0	0
Dividends	0	0	0	0
Other Current Debt	800 000	871 000	956 000	806 000
Total Current Debt	1 570 000	1 564 000	1 574 000	5 506 000
Total Equity and Debt	5 711 000	3 920 000	85 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	−47,45 %	−3,18 %	0,24 %	0,51 %
Debt-to-Equity Ratio	−2,14	−1,44	−0,73	−0
Operating Profit Margin	99,94 %	86,73 %	-	-
Current Ratio	3,64	0,11	0,05	0
Quick Ratio	3,64	0,11	0,05	0
Equity Ratio	−0,64	−1,36	−64,93	-
Gross Profit Margin	100 %	87,76 %	-	-