SMARTBOOK TECHNOLOGY AS

2052 JESSHEIM

Finances

Share Ownership

Return on Equity

−30,3 %

Current Ratio

Debt-to-Equity Ratio

1,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	900 000	1 225 000	792 000	1 390 000
Net Income	−246 000	2 000	−76 000	6 000
Total Assets	2 024 000	3 030 000	2 878 000	3 348 000
Total Equity	812 000	1 058 000	1 055 000	819 000

Income (NOK)	2022	2021	2020	2019
Revenue	900 000	1 225 000	792 000	1 390 000
Expenditure	1 146 000	1 222 000	1 502 000	1 383 000
Operating Profit	−246 000	2 000	−710 000	6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−246 000	2 000	−710 000	6 000
Tax	0	0	−88 000	0
Net Income	−246 000	2 000	−76 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 024 000	3 030 000	2 677 000	3 347 000
Total Current Assets	0	0	200 000	1 000
Total Assets	2 024 000	3 030 000	2 878 000	3 348 000
Total Retained Equity	400 000	646 000	643 000	719 000
Total Equity	812 000	1 058 000	1 055 000	819 000
Total Long-Term Debt	1 093 000	1 665 000	1 730 000	2 310 000
Total Current Debt	119 000	308 000	93 000	218 000
Total Equity and Debt	2 024 000	3 030 000	2 878 000	3 348 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	900 000	0	792 000	1 390 000
Other Income	0	1 225 000	0	0
Revenue	900 000	1 225 000	792 000	1 390 000
Cost of Goods Sold	640 000	400 000	664 000	−3 000
Salary Costs	0	0	6 000	138 000
Depreciation	506 000	757 000	669 000	51 000
Impairment	0	0	0	0
Expenditure	1 146 000	1 222 000	1 502 000	1 383 000
Operating Profit	−246 000	2 000	−710 000	6 000
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	−246 000	2 000	−76 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	205 000
Total Intangible Assets	0	0	0	3 347 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 024 000	3 030 000	2 677 000	0
Total Tangible Assets	2 024 000	3 030 000	2 677 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 024 000	3 030 000	2 677 000	3 347 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	14 000	1 000
Total Current Assets	0	0	200 000	1 000
Total Assets	2 024 000	3 030 000	2 878 000	3 348 000
Total Equity	812 000	1 058 000	1 055 000	819 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 093 000	1 665 000	1 730 000	2 310 000
Creditors	0	0	0	75 000
Unpaid Taxes	119 000	0	12 000	14 000
Dividends	0	0	0	0
Other Current Debt	0	308 000	81 000	129 000
Total Current Debt	119 000	308 000	93 000	218 000
Total Equity and Debt	2 024 000	3 030 000	2 878 000	3 348 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−30,3 %	0,19 %	−7,2 %	0,73 %
Debt-to-Equity Ratio	1,35	1,57	1,64	2,82
Operating Profit Margin	−27,33 %	0,16 %	−89,65 %	0,43 %
Current Ratio	0	0	2,15	0
Quick Ratio	0	0	2,15	0
Equity Ratio	0,4	0,35	0,37	0,24
Gross Profit Margin	28,89 %	67,35 %	16,16 %	100,22 %