company

SMG NORGE AS

1081 OSLO

Finances

Roles & Owners Share Ownership Announcements

Return on Equity

37,9 %

Current Ratio

1,52

Debt-to-Equity Ratio

0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 557 000	2 041 000	1 133 000	1 518 000
Net Income	83 000	28 000	−17 000	5 000
Total Assets	642 000	464 000	375 000	393 000
Total Equity	219 000	136 000	109 000	130 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 557 000	2 041 000	1 133 000	1 518 000
Expenditure	2 447 000	2 003 000	1 148 000	1 507 000
Operating Profit	109 000	38 000	−15 000	11 000
Financial Income	10 000	0	0	1 000
Financial Costs	13 000	2 000	7 000	5 000
Financial Balance	−3 000	−2 000	−7 000	−4 000
Earnings Before Tax	106 000	36 000	−21 000	7 000
Tax	23 000	8 000	−5 000	2 000
Net Income	83 000	28 000	−17 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	7 000	20 000	25 000
Total Current Assets	642 000	456 000	355 000	367 000
Total Assets	642 000	464 000	375 000	393 000
Total Retained Equity	124 000	41 000	14 000	30 000
Total Equity	219 000	136 000	109 000	130 000
Total Long-Term Debt	0	2 000	0	1 000
Total Current Debt	423 000	326 000	266 000	261 000
Total Equity and Debt	642 000	464 000	375 000	393 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 557 000	2 041 000	1 133 000	1 518 000
Other Income	0	0	0	0
Revenue	2 557 000	2 041 000	1 133 000	1 518 000
Cost of Goods Sold	0	1 000	5 000	44 000
Salary Costs	1 228 000	946 000	531 000	862 000
Depreciation	7 000	9 000	9 000	1 000
Impairment	0	0	0	0
Expenditure	2 447 000	2 003 000	1 148 000	1 507 000
Operating Profit	109 000	38 000	−15 000	11 000
Financial Income	10 000	0	0	1 000
Financial Costs	13 000	2 000	7 000	5 000
Financial Balance	−3 000	−2 000	−7 000	−4 000
Dividends	0	0	0	0
Net Income	83 000	28 000	−17 000	5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	7 000	16 000	25 000
Total Tangible Assets	0	7 000	16 000	25 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	7 000	20 000	25 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	431 000	239 000	100 000	38 000
Total Current Assets	642 000	456 000	355 000	367 000
Total Assets	642 000	464 000	375 000	393 000
Total Equity	219 000	136 000	109 000	130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	0	1 000
Creditors	128 000	119 000	11 000	19 000
Unpaid Taxes	138 000	109 000	60 000	44 000
Dividends	0	0	0	0
Other Current Debt	132 000	95 000	195 000	198 000
Total Current Debt	423 000	326 000	266 000	261 000
Total Equity and Debt	642 000	464 000	375 000	393 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,9 %	20,59 %	−15,6 %	3,85 %
Debt-to-Equity Ratio	0	0,01	0	0,01
Operating Profit Margin	4,26 %	1,86 %	−1,32 %	0,72 %
Current Ratio	1,52	1,4	1,33	1,41
Quick Ratio	1,52	1,4	1,33	1,41
Equity Ratio	0,34	0,29	0,29	0,33
Gross Profit Margin	100 %	99,95 %	99,56 %	97,1 %

Rotate your device to see the full table

Home Industries New Companies About

🇳🇴Norsk 🇬🇧English