JA SMART REPAIR AS

3735 SKIEN

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

0,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 050 000	3 856 000	2 912 000	2 400 000
Net Income	0	−158 000	174 000	161 000
Total Assets	862 000	859 000	836 000	1 451 000
Total Equity	46 000	46 000	204 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 050 000	3 856 000	2 912 000	2 400 000
Expenditure	4 043 000	4 002 000	2 669 000	2 239 000
Operating Profit	6 000	−146 000	243 000	161 000
Financial Income	0	0	0	0
Financial Costs	6 000	12 000	20 000	0
Financial Balance	−6 000	−12 000	−20 000	0
Earnings Before Tax	0	−158 000	224 000	161 000
Tax	0	0	49 000	0
Net Income	0	−158 000	174 000	161 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	267 000	303 000	320 000	0
Total Current Assets	595 000	556 000	516 000	1 451 000
Total Assets	862 000	859 000	836 000	1 451 000
Total Retained Equity	16 000	16 000	174 000	0
Total Equity	46 000	46 000	204 000	30 000
Total Long-Term Debt	0	0	88 000	0
Total Current Debt	815 000	814 000	543 000	0
Total Equity and Debt	862 000	859 000	836 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 049 000	3 856 000	2 912 000	2 400 000
Other Income	0	0	0	0
Revenue	4 050 000	3 856 000	2 912 000	2 400 000
Cost of Goods Sold	484 000	524 000	332 000	0
Salary Costs	2 757 000	2 380 000	1 612 000	1 039 000
Depreciation	100 000	87 000	80 000	0
Impairment	0	0	0	0
Expenditure	4 043 000	4 002 000	2 669 000	2 239 000
Operating Profit	6 000	−146 000	243 000	161 000
Financial Income	0	0	0	0
Financial Costs	6 000	12 000	20 000	0
Financial Balance	−6 000	−12 000	−20 000	0
Dividends	0	0	0	0
Net Income	0	−158 000	174 000	161 000

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	267 000	303 000	320 000	0
Total Tangible Assets	267 000	303 000	320 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	267 000	303 000	320 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	323 000	340 000	316 000	0
Total Current Assets	595 000	556 000	516 000	1 451 000
Total Assets	862 000	859 000	836 000	1 451 000
Total Equity	46 000	46 000	204 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	88 000	0
Creditors	57 000	174 000	37 000	0
Unpaid Taxes	270 000	332 000	227 000	0
Dividends	0	0	0	0
Other Current Debt	408 000	308 000	230 000	0
Total Current Debt	815 000	814 000	543 000	0
Total Equity and Debt	862 000	859 000	836 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	−343,48 %	85,29 %	536,67 %
Debt-to-Equity Ratio	0	0	0,43	0
Operating Profit Margin	0,15 %	−3,79 %	8,34 %	6,71 %
Current Ratio	0,73	0,68	0,95	-
Quick Ratio	0,73	0,68	0,95	-
Equity Ratio	0,05	0,05	0,24	0,02
Gross Profit Margin	88,05 %	86,41 %	88,6 %	100 %