SMART PUMP AS

2208 KONGSVINGER

Finances

Share Ownership

Return on Equity

103,61 %

Current Ratio

2,25

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	905 000	206 000	162 000	1 123 000
Net Income	516 000	−48 000	49 000	224 000
Total Assets	917 000	121 000	6 484 000	224 000
Total Equity	498 000	−18 000	30 000	56 000

Income (NOK)	2022	2021	2020	2019
Revenue	905 000	206 000	162 000	1 123 000
Expenditure	243 000	217 000	54 000	839 000
Operating Profit	661 000	−10 000	109 000	285 000
Financial Income	0	0	0	3 000
Financial Costs	0	51 000	46 000	0
Financial Balance	0	−51 000	−46 000	3 000
Earnings Before Tax	662 000	−62 000	63 000	287 000
Tax	146 000	−14 000	14 000	63 000
Net Income	516 000	−48 000	49 000	224 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	6 214 000	0
Total Current Assets	917 000	121 000	269 000	224 000
Total Assets	917 000	121 000	6 484 000	224 000
Total Retained Equity	468 000	−48 000	0	26 000
Total Equity	498 000	−18 000	30 000	56 000
Total Long-Term Debt	10 000	2 000	4 492 000	19 000
Total Current Debt	408 000	137 000	1 962 000	148 000
Total Equity and Debt	917 000	121 000	6 484 000	224 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	905 000	86 000	12 000	1 012 000
Other Income	0	120 000	150 000	111 000
Revenue	905 000	206 000	162 000	1 123 000
Cost of Goods Sold	103 000	2 000	12 000	17 000
Salary Costs	0	0	−1 000	391 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	243 000	217 000	54 000	839 000
Operating Profit	661 000	−10 000	109 000	285 000
Financial Income	0	0	0	3 000
Financial Costs	0	51 000	46 000	0
Financial Balance	0	−51 000	−46 000	3 000
Dividends	0	0	75 000	100 000
Net Income	516 000	−48 000	49 000	224 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	6 214 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	6 214 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	6 214 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	647 000	120 000	267 000	177 000
Total Current Assets	917 000	121 000	269 000	224 000
Total Assets	917 000	121 000	6 484 000	224 000
Total Equity	498 000	−18 000	30 000	56 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	2 000	4 492 000	19 000
Creditors	86 000	2 000	5 000	5 000
Unpaid Taxes	59 000	0	2 000	−1 000
Dividends	0	0	75 000	100 000
Other Current Debt	126 000	135 000	1 863 000	43 000
Total Current Debt	408 000	137 000	1 962 000	148 000
Total Equity and Debt	917 000	121 000	6 484 000	224 000

Financial indicators	2022	2021	2020	2019
Return on Equity	103,61 %	266,67 %	163,33 %	400 %
Debt-to-Equity Ratio	0,02	−0,11	149,73	0,34
Operating Profit Margin	73,04 %	−4,85 %	67,28 %	25,38 %
Current Ratio	2,25	0,88	0,14	1,51
Quick Ratio	2,25	0,88	0,14	1,51
Equity Ratio	0,54	−0,15	0	0,25
Gross Profit Margin	88,62 %	99,03 %	92,59 %	98,49 %