SMART CONTAINER AS

5916 ISDALSTØ

Finances

Share Ownership

Return on Equity

37,17 %

Current Ratio

4,02

Debt-to-Equity Ratio

7,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 146 000	3 125 000	2 843 000	9 334 000
Net Income	84 000	87 000	−147 000	265 000
Total Assets	2 367 000	2 635 000	2 322 000	3 410 000
Total Equity	226 000	143 000	55 000	202 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 146 000	3 125 000	2 843 000	9 334 000
Expenditure	1 939 000	2 932 000	2 890 000	8 940 000
Operating Profit	207 000	194 000	−47 000	393 000
Financial Income	0	1 000	1 000	0
Financial Costs	124 000	107 000	101 000	128 000
Financial Balance	−124 000	−106 000	−100 000	−128 000
Earnings Before Tax	84 000	87 000	−147 000	265 000
Tax	0	0	0	0
Net Income	84 000	87 000	−147 000	265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	333 000	430 000	451 000	406 000
Total Current Assets	2 034 000	2 206 000	1 871 000	3 004 000
Total Assets	2 367 000	2 635 000	2 322 000	3 410 000
Total Retained Equity	26 000	−57 000	−145 000	2 000
Total Equity	226 000	143 000	55 000	202 000
Total Long-Term Debt	1 635 000	2 119 000	2 109 000	2 505 000
Total Current Debt	506 000	374 000	157 000	703 000
Total Equity and Debt	2 367 000	2 635 000	2 322 000	3 410 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 146 000	3 084 000	2 725 000	9 328 000
Other Income	0	41 000	117 000	5 000
Revenue	2 146 000	3 125 000	2 843 000	9 334 000
Cost of Goods Sold	814 000	1 983 000	1 945 000	8 024 000
Salary Costs	704 000	519 000	608 000	504 000
Depreciation	84 000	90 000	53 000	58 000
Impairment	0	0	0	0
Expenditure	1 939 000	2 932 000	2 890 000	8 940 000
Operating Profit	207 000	194 000	−47 000	393 000
Financial Income	0	1 000	1 000	0
Financial Costs	124 000	107 000	101 000	128 000
Financial Balance	−124 000	−106 000	−100 000	−128 000
Dividends	0	0	0	0
Net Income	84 000	87 000	−147 000	265 000

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	333 000	417 000	447 000	264 000
Total Tangible Assets	333 000	417 000	447 000	264 000
Total Fiancial Fixed Assets	0	13 000	4 000	142 000
Total Fixed Assets	333 000	430 000	451 000	406 000
Stock	125 000	330 000	690 000	1 293 000
Total Investments	0	0	0	0
Cash, Bank	1 787 000	1 206 000	276 000	1 457 000
Total Current Assets	2 034 000	2 206 000	1 871 000	3 004 000
Total Assets	2 367 000	2 635 000	2 322 000	3 410 000
Total Equity	226 000	143 000	55 000	202 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 635 000	2 119 000	2 109 000	2 505 000
Creditors	73 000	44 000	20 000	265 000
Unpaid Taxes	367 000	281 000	80 000	391 000
Dividends	0	0	0	0
Other Current Debt	66 000	49 000	57 000	47 000
Total Current Debt	506 000	374 000	157 000	703 000
Total Equity and Debt	2 367 000	2 635 000	2 322 000	3 410 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,17 %	60,84 %	−267,27 %	131,19 %
Debt-to-Equity Ratio	7,23	14,82	38,35	12,4
Operating Profit Margin	9,65 %	6,21 %	−1,65 %	4,21 %
Current Ratio	4,02	5,9	11,92	4,27
Quick Ratio	5,34	50,14	−3,51	−5,09
Equity Ratio	0,1	0,05	0,02	0,06
Gross Profit Margin	62,07 %	36,54 %	31,59 %	14,03 %