SMARTE HJEM AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

−8,27 %

Current Ratio

2,13

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 926 000	4 500 000	5 672 000	14 388 000
Net Income	−356 000	−598 000	485 000	2 214 000
Total Assets	8 866 000	7 487 000	6 164 000	10 343 000
Total Equity	4 305 000	4 660 000	5 258 000	4 773 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 926 000	4 500 000	5 672 000	14 388 000
Expenditure	13 094 000	5 111 000	4 994 000	11 305 000
Operating Profit	−168 000	−612 000	678 000	3 083 000
Financial Income	1 000	0	3 000	−1 000
Financial Costs	289 000	155 000	60 000	239 000
Financial Balance	−288 000	−155 000	−57 000	−240 000
Earnings Before Tax	−456 000	−767 000	622 000	2 843 000
Tax	−100 000	−169 000	137 000	629 000
Net Income	−356 000	−598 000	485 000	2 214 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	6 255 000
Total Current Assets	8 866 000	7 487 000	6 164 000	4 088 000
Total Assets	8 866 000	7 487 000	6 164 000	10 343 000
Total Retained Equity	1 379 000	1 735 000	2 333 000	1 848 000
Total Equity	4 305 000	4 660 000	5 258 000	4 773 000
Total Long-Term Debt	408 000	508 000	677 000	540 000
Total Current Debt	4 153 000	2 319 000	228 000	5 030 000
Total Equity and Debt	8 866 000	7 487 000	6 164 000	10 343 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 710 000	4 450 000	4 660 000	9 571 000
Other Income	216 000	50 000	1 012 000	4 817 000
Revenue	12 926 000	4 500 000	5 672 000	14 388 000
Cost of Goods Sold	12 033 000	4 530 000	4 448 000	9 916 000
Salary Costs	871 000	395 000	389 000	963 000
Depreciation	0	0	0	129 000
Impairment	0	0	0	0
Expenditure	13 094 000	5 111 000	4 994 000	11 305 000
Operating Profit	−168 000	−612 000	678 000	3 083 000
Financial Income	1 000	0	3 000	−1 000
Financial Costs	289 000	155 000	60 000	239 000
Financial Balance	−288 000	−155 000	−57 000	−240 000
Dividends	0	0	0	0
Net Income	−356 000	−598 000	485 000	2 214 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	6 255 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	6 255 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	6 255 000
Stock	5 301 000	7 326 000	0	3 900 000
Total Investments	0	0	0	0
Cash, Bank	3 564 000	161 000	6 164 000	184 000
Total Current Assets	8 866 000	7 487 000	6 164 000	4 088 000
Total Assets	8 866 000	7 487 000	6 164 000	10 343 000
Total Equity	4 305 000	4 660 000	5 258 000	4 773 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	408 000	508 000	677 000	540 000
Creditors	9 000	84 000	17 000	117 000
Unpaid Taxes	57 000	34 000	28 000	79 000
Dividends	0	0	0	0
Other Current Debt	112 000	113 000	184 000	423 000
Total Current Debt	4 153 000	2 319 000	228 000	5 030 000
Total Equity and Debt	8 866 000	7 487 000	6 164 000	10 343 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,27 %	−12,83 %	9,22 %	46,39 %
Debt-to-Equity Ratio	0,09	0,11	0,13	0,11
Operating Profit Margin	−1,3 %	−13,6 %	11,95 %	21,43 %
Current Ratio	2,13	3,23	27,04	0,81
Quick Ratio	−7,72	−1,5	27,04	3,62
Equity Ratio	0,49	0,62	0,85	0,46
Gross Profit Margin	6,91 %	−0,67 %	21,58 %	31,08 %