SMARTMARKED.NO AS

4817 HIS

Finances

Share Ownership

Return on Equity

−19,19 %

Current Ratio

0,09

Debt-to-Equity Ratio

−1,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	78 000	89 000	66 000	212 000
Net Income	19 000	15 000	−45 000	12 000
Total Assets	55 000	56 000	33 000	32 000
Total Equity	−99 000	−117 000	−132 000	−87 000

Income (NOK)	2022	2021	2020	2019
Revenue	78 000	89 000	66 000	212 000
Expenditure	59 000	74 000	111 000	200 000
Operating Profit	19 000	15 000	−45 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	19 000	15 000	−45 000	12 000
Tax	0	0	0	0
Net Income	19 000	15 000	−45 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	42 000	12 000	14 000
Total Current Assets	4 000	13 000	21 000	18 000
Total Assets	55 000	56 000	33 000	32 000
Total Retained Equity	−149 000	−167 000	−182 000	−137 000
Total Equity	−99 000	−117 000	−132 000	−87 000
Total Long-Term Debt	111 000	113 000	83 000	63 000
Total Current Debt	43 000	60 000	82 000	55 000
Total Equity and Debt	55 000	56 000	33 000	32 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	78 000	89 000	66 000	212 000
Other Income	0	0	0	0
Revenue	78 000	89 000	66 000	212 000
Cost of Goods Sold	0	0	0	3 000
Salary Costs	0	0	55 000	134 000
Depreciation	8 000	5 000	2 000	1 000
Impairment	0	0	0	0
Expenditure	59 000	74 000	111 000	200 000
Operating Profit	19 000	15 000	−45 000	12 000
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	19 000	15 000	−45 000	12 000

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	51 000	42 000	12 000	14 000
Total Tangible Assets	51 000	42 000	12 000	14 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	51 000	42 000	12 000	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	2 000	1 000	4 000
Total Current Assets	4 000	13 000	21 000	18 000
Total Assets	55 000	56 000	33 000	32 000
Total Equity	−99 000	−117 000	−132 000	−87 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	111 000	113 000	83 000	63 000
Creditors	2 000	1 000	5 000	5 000
Unpaid Taxes	0	5 000	0	0
Dividends	0	0	0	0
Other Current Debt	42 000	54 000	77 000	50 000
Total Current Debt	43 000	60 000	82 000	55 000
Total Equity and Debt	55 000	56 000	33 000	32 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−19,19 %	−12,82 %	34,09 %	−13,79 %
Debt-to-Equity Ratio	−1,12	−0,97	−0,63	−0,72
Operating Profit Margin	24,36 %	16,85 %	−68,18 %	5,66 %
Current Ratio	0,09	0,22	0,26	0,33
Quick Ratio	0,09	0,22	0,26	0,33
Equity Ratio	−1,8	−2,09	−4	−2,72
Gross Profit Margin	100 %	100 %	100 %	98,58 %