SMART ØKONOMI AS

1624 GRESSVIK

Finances

Share Ownership

Return on Equity

−425,93 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 081 000	4 456 000	4 184 000	3 520 000
Net Income	−230 000	−420 000	148 000	84 000
Total Assets	828 000	1 128 000	1 304 000	1 179 000
Total Equity	54 000	284 000	704 000	556 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 081 000	4 456 000	4 184 000	3 520 000
Expenditure	5 311 000	4 882 000	3 941 000	3 422 000
Operating Profit	−230 000	−426 000	242 000	99 000
Financial Income	8 000	6 000	6 000	8 000
Financial Costs	8 000	0	1 000	0
Financial Balance	0	6 000	5 000	8 000
Earnings Before Tax	−230 000	−420 000	247 000	107 000
Tax	0	0	99 000	23 000
Net Income	−230 000	−420 000	148 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	21 000	56 000	91 000
Total Current Assets	828 000	1 108 000	1 248 000	1 088 000
Total Assets	828 000	1 128 000	1 304 000	1 179 000
Total Retained Equity	24 000	254 000	674 000	526 000
Total Equity	54 000	284 000	704 000	556 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	774 000	844 000	600 000	623 000
Total Equity and Debt	828 000	1 128 000	1 304 000	1 179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 030 000	4 456 000	4 035 000	3 475 000
Other Income	51 000	0	149 000	45 000
Revenue	5 081 000	4 456 000	4 184 000	3 520 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 262 000	2 957 000	2 296 000	2 444 000
Depreciation	21 000	35 000	35 000	15 000
Impairment	0	0	0	0
Expenditure	5 311 000	4 882 000	3 941 000	3 422 000
Operating Profit	−230 000	−426 000	242 000	99 000
Financial Income	8 000	6 000	6 000	8 000
Financial Costs	8 000	0	1 000	0
Financial Balance	0	6 000	5 000	8 000
Dividends	0	0	0	0
Net Income	−230 000	−420 000	148 000	84 000

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	0	21 000	56 000	91 000
Total Tangible Assets	0	21 000	56 000	91 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	21 000	56 000	91 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	188 000	271 000	537 000	335 000
Total Current Assets	828 000	1 108 000	1 248 000	1 088 000
Total Assets	828 000	1 128 000	1 304 000	1 179 000
Total Equity	54 000	284 000	704 000	556 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	111 000	57 000	13 000	32 000
Unpaid Taxes	374 000	521 000	297 000	348 000
Dividends	0	0	0	0
Other Current Debt	289 000	266 000	191 000	221 000
Total Current Debt	774 000	844 000	600 000	623 000
Total Equity and Debt	828 000	1 128 000	1 304 000	1 179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−425,93 %	−147,89 %	21,02 %	15,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,53 %	−9,56 %	5,78 %	2,81 %
Current Ratio	1,07	1,31	2,08	1,75
Quick Ratio	1,07	1,31	2,08	1,75
Equity Ratio	0,07	0,25	0,54	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %