SMØLA EGG AS

6570 SMØLA

Finances

Share Ownership

Return on Equity

−25 %

Current Ratio

1,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 000	46 000	201 000	129 000
Net Income	−9 000	−52 000	20 000	−15 000
Total Assets	92 000	94 000	162 000	110 000
Total Equity	36 000	45 000	97 000	77 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 000	46 000	201 000	129 000
Expenditure	38 000	98 000	181 000	145 000
Operating Profit	−9 000	−52 000	20 000	−15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−9 000	−52 000	20 000	−15 000
Tax	0	0	0	0
Net Income	−9 000	−52 000	20 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	92 000	94 000	162 000	110 000
Total Assets	92 000	94 000	162 000	110 000
Total Retained Equity	6 000	15 000	67 000	47 000
Total Equity	36 000	45 000	97 000	77 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	56 000	49 000	65 000	34 000
Total Equity and Debt	92 000	94 000	162 000	110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 000	46 000	201 000	129 000
Other Income	0	0	0	0
Revenue	29 000	46 000	201 000	129 000
Cost of Goods Sold	0	36 000	48 000	18 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	38 000	98 000	181 000	145 000
Operating Profit	−9 000	−52 000	20 000	−15 000
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	−9 000	−52 000	20 000	−15 000

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	8 000	58 000	29 000
Total Current Assets	92 000	94 000	162 000	110 000
Total Assets	92 000	94 000	162 000	110 000
Total Equity	36 000	45 000	97 000	77 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	28 000	32 000	8 000
Unpaid Taxes	1 000	1 000	12 000	5 000
Dividends	0	0	0	0
Other Current Debt	37 000	20 000	20 000	20 000
Total Current Debt	56 000	49 000	65 000	34 000
Total Equity and Debt	92 000	94 000	162 000	110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25 %	−115,56 %	20,62 %	−19,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−31,03 %	−113,04 %	9,95 %	−11,63 %
Current Ratio	1,64	1,92	2,49	3,24
Quick Ratio	1,64	1,92	2,49	3,24
Equity Ratio	0,39	0,48	0,6	0,7
Gross Profit Margin	100 %	21,74 %	76,12 %	86,05 %