SMARTLAB NORWAY AS

1684 VESTERØY

Finances

Share Ownership

Return on Equity

2,25 %

Current Ratio

5,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 246 000	4 800 000	2 499 000	2 277 000
Net Income	48 000	579 000	287 000	246 000
Total Assets	2 604 000	2 798 000	2 194 000	1 753 000
Total Equity	2 138 000	2 089 000	1 540 000	930 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 246 000	4 800 000	2 499 000	2 277 000
Expenditure	2 169 000	4 057 000	2 134 000	1 965 000
Operating Profit	77 000	743 000	365 000	313 000
Financial Income	4 000	3 000	4 000	4 000
Financial Costs	2 000	2 000	1 000	1 000
Financial Balance	2 000	1 000	3 000	3 000
Earnings Before Tax	79 000	743 000	368 000	316 000
Tax	30 000	164 000	81 000	70 000
Net Income	48 000	579 000	287 000	246 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	96 000	148 000	201 000	253 000
Total Current Assets	2 508 000	2 650 000	1 993 000	1 500 000
Total Assets	2 604 000	2 798 000	2 194 000	1 753 000
Total Retained Equity	2 108 000	2 059 000	1 510 000	900 000
Total Equity	2 138 000	2 089 000	1 540 000	930 000
Total Long-Term Debt	0	1 000	7 000	9 000
Total Current Debt	466 000	708 000	646 000	814 000
Total Equity and Debt	2 604 000	2 798 000	2 194 000	1 753 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 246 000	4 800 000	2 499 000	2 357 000
Other Income	0	0	0	−80 000
Revenue	2 246 000	4 800 000	2 499 000	2 277 000
Cost of Goods Sold	604 000	2 098 000	121 000	316 000
Salary Costs	1 069 000	1 590 000	1 329 000	1 016 000
Depreciation	52 000	52 000	52 000	9 000
Impairment	0	0	0	0
Expenditure	2 169 000	4 057 000	2 134 000	1 965 000
Operating Profit	77 000	743 000	365 000	313 000
Financial Income	4 000	3 000	4 000	4 000
Financial Costs	2 000	2 000	1 000	1 000
Financial Balance	2 000	1 000	3 000	3 000
Dividends	0	30 000	0	0
Net Income	48 000	579 000	287 000	246 000

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	96 000	148 000	201 000	253 000
Total Tangible Assets	96 000	148 000	201 000	253 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	96 000	148 000	201 000	253 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 406 000	1 607 000	500 000	1 000 000
Total Current Assets	2 508 000	2 650 000	1 993 000	1 500 000
Total Assets	2 604 000	2 798 000	2 194 000	1 753 000
Total Equity	2 138 000	2 089 000	1 540 000	930 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	7 000	9 000
Creditors	44 000	136 000	34 000	246 000
Unpaid Taxes	286 000	260 000	390 000	288 000
Dividends	0	30 000	0	0
Other Current Debt	105 000	111 000	139 000	210 000
Total Current Debt	466 000	708 000	646 000	814 000
Total Equity and Debt	2 604 000	2 798 000	2 194 000	1 753 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,25 %	27,72 %	18,64 %	26,45 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	3,43 %	15,48 %	14,61 %	13,75 %
Current Ratio	5,38	3,74	3,09	1,84
Quick Ratio	5,38	3,74	3,09	1,84
Equity Ratio	0,82	0,75	0,7	0,53
Gross Profit Margin	73,11 %	56,29 %	95,16 %	86,12 %