company

SMARTERE UTDANNING AS

7036 TRONDHEIM

Finances

Share Ownership

Return on Equity

−294,03 %

Current Ratio

0,8

Debt-to-Equity Ratio

−0

Key figures (NOK)	2021	2020	2019	2018
Revenue	2 628 000	2 168 000	1 338 000	593 000
Net Income	197 000	−14 000	−183 000	−84 000
Total Assets	340 000	162 000	62 000	37 000
Total Equity	−67 000	−265 000	−250 000	−68 000

Income (NOK)	2021	2020	2019	2018
Revenue	2 628 000	2 168 000	1 338 000	593 000
Expenditure	2 418 000	2 174 000	1 483 000	694 000
Operating Profit	210 000	−6 000	−145 000	−101 000
Financial Income	0	0	0	0
Financial Costs	13 000	9 000	17 000	0
Financial Balance	−13 000	−9 000	−17 000	0
Earnings Before Tax	197 000	−14 000	−162 000	−101 000
Tax	0	0	21 000	−17 000
Net Income	197 000	−14 000	−183 000	−84 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	15 000	0	0	21 000
Total Current Assets	325 000	162 000	62 000	16 000
Total Assets	340 000	162 000	62 000	37 000
Total Retained Equity	−97 000	−295 000	−280 000	−98 000
Total Equity	−67 000	−265 000	−250 000	−68 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	407 000	427 000	312 000	104 000
Total Equity and Debt	340 000	162 000	62 000	37 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	2 626 000	2 168 000	1 276 000	593 000
Other Income	2 000	0	62 000	0
Revenue	2 628 000	2 168 000	1 338 000	593 000
Cost of Goods Sold	70 000	40 000	95 000	40 000
Salary Costs	1 299 000	1 031 000	406 000	184 000
Depreciation	1 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 418 000	2 174 000	1 483 000	694 000
Operating Profit	210 000	−6 000	−145 000	−101 000
Financial Income	0	0	0	0
Financial Costs	13 000	9 000	17 000	0
Financial Balance	−13 000	−9 000	−17 000	0
Dividends	0	0	0	0
Net Income	197 000	−14 000	−183 000	−84 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	21 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	0	0	0
Total Tangible Assets	15 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 000	0	0	21 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	295 000	95 000	62 000	11 000
Total Current Assets	325 000	162 000	62 000	16 000
Total Assets	340 000	162 000	62 000	37 000
Total Equity	−67 000	−265 000	−250 000	−68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	45 000	138 000	87 000	0
Unpaid Taxes	259 000	205 000	79 000	89 000
Dividends	0	0	0	0
Other Current Debt	104 000	84 000	145 000	15 000
Total Current Debt	407 000	427 000	312 000	104 000
Total Equity and Debt	340 000	162 000	62 000	37 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−294,03 %	5,28 %	73,2 %	123,53 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	7,99 %	−0,28 %	−10,84 %	−17,03 %
Current Ratio	0,8	0,38	0,2	0,15
Quick Ratio	0,8	0,38	0,2	0,15
Equity Ratio	−0,2	−1,64	−4,03	−1,84
Gross Profit Margin	97,34 %	98,15 %	92,9 %	93,25 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English