SMART ENDRING AS

1346 GJETTUM

Finances

Share Ownership

Return on Equity

−205,51 %

Current Ratio

1,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 047 000	1 554 000	1 513 000	2 008 000
Net Income	−261 000	39 000	90 000	173 000
Total Assets	314 000	619 000	711 000	891 000
Total Equity	127 000	389 000	350 000	360 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 047 000	1 554 000	1 513 000	2 008 000
Expenditure	1 308 000	1 528 000	1 431 000	1 742 000
Operating Profit	−261 000	26 000	83 000	266 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−261 000	26 000	83 000	266 000
Tax	0	−13 000	−7 000	59 000
Net Income	−261 000	39 000	90 000	173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	0	0	0
Total Current Assets	307 000	619 000	711 000	891 000
Total Assets	314 000	619 000	711 000	891 000
Total Retained Equity	97 000	359 000	320 000	330 000
Total Equity	127 000	389 000	350 000	360 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	187 000	230 000	361 000	531 000
Total Equity and Debt	314 000	619 000	711 000	891 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 047 000	1 554 000	1 513 000	2 008 000
Other Income	0	0	0	0
Revenue	1 047 000	1 554 000	1 513 000	2 008 000
Cost of Goods Sold	0	0	0	25 000
Salary Costs	1 102 000	1 289 000	1 182 000	1 454 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 308 000	1 528 000	1 431 000	1 742 000
Operating Profit	−261 000	26 000	83 000	266 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	100 000	200 000
Net Income	−261 000	39 000	90 000	173 000

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	7 000	0	0	0
Total Fixed Assets	7 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	287 000	557 000	591 000	737 000
Total Current Assets	307 000	619 000	711 000	891 000
Total Assets	314 000	619 000	711 000	891 000
Total Equity	127 000	389 000	350 000	360 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	10 000
Unpaid Taxes	37 000	110 000	105 000	111 000
Dividends	0	0	100 000	200 000
Other Current Debt	149 000	160 000	138 000	152 000
Total Current Debt	187 000	230 000	361 000	531 000
Total Equity and Debt	314 000	619 000	711 000	891 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−205,51 %	10,03 %	25,71 %	48,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−24,93 %	1,67 %	5,49 %	13,25 %
Current Ratio	1,64	2,69	1,97	1,68
Quick Ratio	1,64	2,69	1,97	1,68
Equity Ratio	0,4	0,63	0,49	0,4
Gross Profit Margin	100 %	100 %	100 %	98,75 %