SMART APP AS

6083 GJERDSVIKA

Finances

Share Ownership

Return on Equity

41,46 %

Current Ratio

0,2

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	122 000	214 000	155 000	127 000
Net Income	−17 000	−10 000	2 000	−25 000
Total Assets	35 000	33 000	17 000	21 000
Total Equity	−41 000	−24 000	−14 000	−16 000

Income (NOK)	2022	2021	2020	2019
Revenue	122 000	214 000	155 000	127 000
Expenditure	144 000	227 000	152 000	160 000
Operating Profit	−22 000	−13 000	3 000	−33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−22 000	−13 000	3 000	−33 000
Tax	−5 000	−3 000	1 000	−7 000
Net Income	−17 000	−10 000	2 000	−25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	15 000	12 000	13 000
Total Current Assets	15 000	18 000	4 000	8 000
Total Assets	35 000	33 000	17 000	21 000
Total Retained Equity	−62 000	−44 000	−34 000	−36 000
Total Equity	−41 000	−24 000	−14 000	−16 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	76 000	57 000	30 000	37 000
Total Equity and Debt	35 000	33 000	17 000	21 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	122 000	214 000	155 000	127 000
Other Income	0	0	0	0
Revenue	122 000	214 000	155 000	127 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	144 000	227 000	152 000	160 000
Operating Profit	−22 000	−13 000	3 000	−33 000
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	−17 000	−10 000	2 000	−25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	20 000	15 000	12 000	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 000	15 000	12 000	13 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	4 000	1 000
Total Current Assets	15 000	18 000	4 000	8 000
Total Assets	35 000	33 000	17 000	21 000
Total Equity	−41 000	−24 000	−14 000	−16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	20 000	21 000	4 000	25 000
Unpaid Taxes	1 000	4 000	7 000	0
Dividends	0	0	0	0
Other Current Debt	54 000	32 000	19 000	12 000
Total Current Debt	76 000	57 000	30 000	37 000
Total Equity and Debt	35 000	33 000	17 000	21 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,46 %	41,67 %	−14,29 %	156,25 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−18,03 %	−6,07 %	1,94 %	−25,98 %
Current Ratio	0,2	0,32	0,13	0,22
Quick Ratio	0,2	0,32	0,13	0,22
Equity Ratio	−1,17	−0,73	−0,82	−0,76
Gross Profit Margin	100 %	100 %	100 %	100 %