SMART-CONTROL AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

91,43 %

Current Ratio

1,84

Debt-to-Equity Ratio

1,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 007 000	3 107 000	1 107 000	1 747 000
Net Income	384 000	547 000	−539 000	−488 000
Total Assets	2 149 000	1 612 000	405 000	799 000
Total Equity	420 000	−421 000	−1 669 000	−1 130 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 007 000	3 107 000	1 107 000	1 747 000
Expenditure	2 715 000	2 716 000	1 459 000	2 180 000
Operating Profit	292 000	392 000	−500 000	−442 000
Financial Income	4 000	1 000	1 000	1 000
Financial Costs	41 000	44 000	40 000	47 000
Financial Balance	−37 000	−43 000	−39 000	−46 000
Earnings Before Tax	255 000	350 000	−539 000	−488 000
Tax	−129 000	−198 000	0	0
Net Income	384 000	547 000	−539 000	−488 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	3 000	16 000
Total Current Assets	2 149 000	1 612 000	402 000	783 000
Total Assets	2 149 000	1 612 000	405 000	799 000
Total Retained Equity	−280 000	−2 216 000	−2 764 000	−2 225 000
Total Equity	420 000	−421 000	−1 669 000	−1 130 000
Total Long-Term Debt	558 000	1 517 000	1 473 000	1 203 000
Total Current Debt	1 170 000	516 000	601 000	726 000
Total Equity and Debt	2 149 000	1 612 000	405 000	799 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 007 000	3 107 000	1 107 000	1 747 000
Other Income	0	0	0	0
Revenue	3 007 000	3 107 000	1 107 000	1 747 000
Cost of Goods Sold	1 751 000	1 511 000	518 000	864 000
Salary Costs	781 000	1 009 000	673 000	1 091 000
Depreciation	0	3 000	14 000	14 000
Impairment	0	0	0	0
Expenditure	2 715 000	2 716 000	1 459 000	2 180 000
Operating Profit	292 000	392 000	−500 000	−442 000
Financial Income	4 000	1 000	1 000	1 000
Financial Costs	41 000	44 000	40 000	47 000
Financial Balance	−37 000	−43 000	−39 000	−46 000
Dividends	0	0	0	0
Net Income	384 000	547 000	−539 000	−488 000

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	3 000	16 000
Total Tangible Assets	0	0	3 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	3 000	16 000
Stock	49 000	70 000	93 000	241 000
Total Investments	0	0	0	0
Cash, Bank	280 000	180 000	177 000	131 000
Total Current Assets	2 149 000	1 612 000	402 000	783 000
Total Assets	2 149 000	1 612 000	405 000	799 000
Total Equity	420 000	−421 000	−1 669 000	−1 130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	558 000	1 517 000	1 473 000	1 203 000
Creditors	699 000	234 000	215 000	299 000
Unpaid Taxes	142 000	150 000	78 000	114 000
Dividends	0	0	0	0
Other Current Debt	330 000	132 000	308 000	312 000
Total Current Debt	1 170 000	516 000	601 000	726 000
Total Equity and Debt	2 149 000	1 612 000	405 000	799 000

Financial indicators	2022	2021	2020	2019
Return on Equity	91,43 %	−129,93 %	32,29 %	43,19 %
Debt-to-Equity Ratio	1,33	−3,6	−0,88	−1,06
Operating Profit Margin	9,71 %	12,62 %	−45,17 %	−25,3 %
Current Ratio	1,84	3,12	0,67	1,08
Quick Ratio	1,92	3,61	0,79	1,61
Equity Ratio	0,2	−0,26	−4,12	−1,41
Gross Profit Margin	41,77 %	51,37 %	53,21 %	50,54 %