SMARTCOIL SOLUTION AS

4021 STAVANGER

Finances

Share Ownership

Return on Equity

4,32 %

Current Ratio

−0

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−57 000	−43 000	−158 000	−189 000
Total Assets	−1 000	0	−1 000	2 000
Total Equity	−1 318 000	−1 261 000	−1 218 000	−1 060 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	57 000	43 000	158 000	189 000
Operating Profit	−57 000	−43 000	−158 000	−189 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−57 000	−43 000	−158 000	−189 000
Tax	0	0	0	0
Net Income	−57 000	−43 000	−158 000	−189 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	−1 000	0	−1 000	2 000
Total Assets	−1 000	0	−1 000	2 000
Total Retained Equity	−1 348 000	−1 291 000	−1 248 000	−1 090 000
Total Equity	−1 318 000	−1 261 000	−1 218 000	−1 060 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 317 000	1 260 000	1 217 000	1 062 000
Total Equity and Debt	−1 000	0	−1 000	2 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	57 000	43 000	158 000	189 000
Operating Profit	−57 000	−43 000	−158 000	−189 000
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	−57 000	−43 000	−158 000	−189 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−1 000	0	−1 000	2 000
Total Current Assets	−1 000	0	−1 000	2 000
Total Assets	−1 000	0	−1 000	2 000
Total Equity	−1 318 000	−1 261 000	−1 218 000	−1 060 000
Short-Term Group Debt	300 000	300 000	300 000	300 000
Total Long-Term Debt	0	0	0	0
Creditors	21 000	21 000	21 000	21 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	996 000	940 000	896 000	741 000
Total Current Debt	1 317 000	1 260 000	1 217 000	1 062 000
Total Equity and Debt	−1 000	0	−1 000	2 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,32 %	3,41 %	12,97 %	17,83 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	-	-	-	-
Current Ratio	−0	0	−0	0
Quick Ratio	−0	0	−0	0
Equity Ratio	1 318	-	1 218	−530
Gross Profit Margin	-	-	-	-