SMART ENERGY INVEST AS

5416 STORD

Finances

Return on Equity

−6,46 %

Current Ratio

3,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	120 000	0
Net Income	−79 000	69 000	974 000	−11 000
Total Assets	1 443 000	1 572 000	1 545 000	521 000
Total Equity	1 223 000	1 562 000	1 493 000	78 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	120 000	0
Expenditure	12 000	16 000	9 000	11 000
Operating Profit	−12 000	−16 000	111 000	−11 000
Financial Income	0	85 000	887 000	0
Financial Costs	67 000	0	0	0
Financial Balance	−67 000	85 000	887 000	0
Earnings Before Tax	−79 000	69 000	999 000	−11 000
Tax	0	0	24 000	0
Net Income	−79 000	69 000	974 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	580 000	330 000	284 000	487 000
Total Current Assets	864 000	1 243 000	1 262 000	34 000
Total Assets	1 443 000	1 572 000	1 545 000	521 000
Total Retained Equity	1 173 000	1 512 000	1 443 000	0
Total Equity	1 223 000	1 562 000	1 493 000	78 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	221 000	11 000	52 000	443 000
Total Equity and Debt	1 443 000	1 572 000	1 545 000	521 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	120 000	0
Other Income	0	0	0	0
Revenue	0	0	120 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 000	16 000	9 000	11 000
Operating Profit	−12 000	−16 000	111 000	−11 000
Financial Income	0	85 000	887 000	0
Financial Costs	67 000	0	0	0
Financial Balance	−67 000	85 000	887 000	0
Dividends	260 000	0	0	0
Net Income	−79 000	69 000	974 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	46 000	46 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	46 000	46 000	0	0
Total Fiancial Fixed Assets	534 000	284 000	284 000	487 000
Total Fixed Assets	580 000	330 000	284 000	487 000
Stock	0	0	0	0
Total Investments	818 000	885 000	0	0
Cash, Bank	46 000	358 000	1 112 000	34 000
Total Current Assets	864 000	1 243 000	1 262 000	34 000
Total Assets	1 443 000	1 572 000	1 545 000	521 000
Total Equity	1 223 000	1 562 000	1 493 000	78 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	11 000	0	0
Unpaid Taxes	0	0	28 000	0
Dividends	260 000	0	0	0
Other Current Debt	221 000	0	0	443 000
Total Current Debt	221 000	11 000	52 000	443 000
Total Equity and Debt	1 443 000	1 572 000	1 545 000	521 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,46 %	4,42 %	65,24 %	−14,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	92,5 %	-
Current Ratio	3,91	113	24,27	0,08
Quick Ratio	3,91	113	24,27	0,08
Equity Ratio	0,85	0,99	0,97	0,15
Gross Profit Margin	-	-	100 %	-