SMART WORK AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

64,94 %

Current Ratio

1,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 871 000	17 622 000	20 067 000	17 632 000
Net Income	1 797 000	505 000	396 000	151 000
Total Assets	8 161 000	5 012 000	6 052 000	6 598 000
Total Equity	2 767 000	970 000	465 000	295 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 871 000	17 622 000	20 067 000	17 632 000
Expenditure	18 596 000	16 954 000	19 502 000	17 385 000
Operating Profit	2 275 000	667 000	565 000	248 000
Financial Income	47 000	1 000	0	0
Financial Costs	18 000	21 000	57 000	55 000
Financial Balance	29 000	−20 000	−57 000	−55 000
Earnings Before Tax	2 304 000	647 000	508 000	193 000
Tax	507 000	142 000	112 000	42 000
Net Income	1 797 000	505 000	396 000	151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 000	76 000	75 000	110 000
Total Current Assets	8 085 000	4 936 000	5 976 000	6 488 000
Total Assets	8 161 000	5 012 000	6 052 000	6 598 000
Total Retained Equity	2 647 000	850 000	345 000	175 000
Total Equity	2 767 000	970 000	465 000	295 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 393 000	4 042 000	5 586 000	6 303 000
Total Equity and Debt	8 161 000	5 012 000	6 052 000	6 598 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	20 871 000	17 622 000	20 067 000	17 632 000
Revenue	20 871 000	17 622 000	20 067 000	17 632 000
Cost of Goods Sold	4 000	0	0	0
Salary Costs	16 844 000	15 033 000	19 290 000	17 216 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	18 596 000	16 954 000	19 502 000	17 385 000
Operating Profit	2 275 000	667 000	565 000	248 000
Financial Income	47 000	1 000	0	0
Financial Costs	18 000	21 000	57 000	55 000
Financial Balance	29 000	−20 000	−57 000	−55 000
Dividends	0	0	0	0
Net Income	1 797 000	505 000	396 000	151 000

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	76 000	76 000	75 000	110 000
Total Fixed Assets	76 000	76 000	75 000	110 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	538 000	584 000
Total Current Assets	8 085 000	4 936 000	5 976 000	6 488 000
Total Assets	8 161 000	5 012 000	6 052 000	6 598 000
Total Equity	2 767 000	970 000	465 000	295 000
Short-Term Group Debt	0	0	289 000	1 848 000
Total Long-Term Debt	0	0	0	0
Creditors	371 000	321 000	256 000	28 000
Unpaid Taxes	2 126 000	1 649 000	2 423 000	1 995 000
Dividends	0	0	0	0
Other Current Debt	2 390 000	1 929 000	2 571 000	2 390 000
Total Current Debt	5 393 000	4 042 000	5 586 000	6 303 000
Total Equity and Debt	8 161 000	5 012 000	6 052 000	6 598 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,94 %	52,06 %	85,16 %	51,19 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,9 %	3,79 %	2,82 %	1,41 %
Current Ratio	1,5	1,22	1,07	1,03
Quick Ratio	1,5	1,22	1,07	1,03
Equity Ratio	0,34	0,19	0,08	0,04
Gross Profit Margin	99,98 %	100 %	100 %	100 %