SMELLER-RT AS

0484 OSLO

Finances

Return on Equity

570 %

Current Ratio

0,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 657 000	5 035 000	766 000	1 030 000
Net Income	513 000	305 000	−278 000	117 000
Total Assets	4 430 000	906 000	145 000	124 000
Total Equity	90 000	90 000	−215 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 657 000	5 035 000	766 000	1 030 000
Expenditure	11 624 000	4 730 000	1 045 000	912 000
Operating Profit	33 000	305 000	−278 000	117 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	33 000	305 000	−278 000	117 000
Tax	0	0	0	0
Net Income	513 000	305 000	−278 000	117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 233 000	642 000	0	0
Total Current Assets	2 197 000	264 000	145 000	124 000
Total Assets	4 430 000	906 000	145 000	124 000
Total Retained Equity	60 000	60 000	−278 000	0
Total Equity	90 000	90 000	−215 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 340 000	1 123 000	360 000	94 000
Total Equity and Debt	4 430 000	1 213 000	145 000	124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 657 000	5 035 000	653 000	1 030 000
Other Income	0	0	113 000	0
Revenue	11 657 000	5 035 000	766 000	1 030 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 200 000	393 000	114 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 624 000	4 730 000	1 045 000	912 000
Operating Profit	33 000	305 000	−278 000	117 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	513 000	305 000	−278 000	117 000

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	316 000	0	0
Fixtures	0	291 000	0	0
Total Tangible Assets	0	606 000	0	0
Total Fiancial Fixed Assets	2 233 000	36 000	0	0
Total Fixed Assets	2 233 000	642 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	0	0	34 000
Total Current Assets	2 197 000	264 000	145 000	124 000
Total Assets	4 430 000	906 000	145 000	124 000
Total Equity	90 000	90 000	−215 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	398 000	0	260 000	9 000
Unpaid Taxes	75 000	67 000	0	0
Dividends	0	0	0	0
Other Current Debt	3 868 000	1 057 000	100 000	85 000
Total Current Debt	4 340 000	1 123 000	360 000	94 000
Total Equity and Debt	4 430 000	1 213 000	145 000	124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	570 %	338,89 %	129,3 %	390 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	0,28 %	6,06 %	−36,29 %	11,36 %
Current Ratio	0,51	0,24	0,4	1,32
Quick Ratio	0,51	0,24	0,4	1,32
Equity Ratio	0,02	0,1	−1,48	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %