SMASHING AS

6817 NAUSTDAL

Finances

Share Ownership

Return on Equity

47,66 %

Current Ratio

1,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	398 000	440 000	163 000	81 000
Net Income	61 000	112 000	42 000	23 000
Total Assets	259 000	336 000	161 000	132 000
Total Equity	128 000	117 000	55 000	63 000

Income (NOK)	2022	2021	2020	2019
Revenue	398 000	440 000	163 000	81 000
Expenditure	319 000	297 000	109 000	51 000
Operating Profit	78 000	144 000	54 000	29 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	78 000	144 000	54 000	29 000
Tax	17 000	32 000	12 000	6 000
Net Income	61 000	112 000	42 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	259 000	336 000	161 000	132 000
Total Assets	259 000	336 000	161 000	132 000
Total Retained Equity	98 000	87 000	25 000	33 000
Total Equity	128 000	117 000	55 000	63 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	131 000	218 000	106 000	69 000
Total Equity and Debt	259 000	336 000	161 000	132 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	398 000	440 000	163 000	81 000
Other Income	0	0	0	0
Revenue	398 000	440 000	163 000	81 000
Cost of Goods Sold	0	0	0	0
Salary Costs	264 000	282 000	89 000	42 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	319 000	297 000	109 000	51 000
Operating Profit	78 000	144 000	54 000	29 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	50 000	50 000	50 000	50 000
Net Income	61 000	112 000	42 000	23 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	200 000	277 000	130 000	129 000
Total Current Assets	259 000	336 000	161 000	132 000
Total Assets	259 000	336 000	161 000	132 000
Total Equity	128 000	117 000	55 000	63 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	29 000	41 000	29 000	9 000
Dividends	50 000	50 000	50 000	50 000
Other Current Debt	84 000	146 000	65 000	54 000
Total Current Debt	131 000	218 000	106 000	69 000
Total Equity and Debt	259 000	336 000	161 000	132 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,66 %	95,73 %	76,36 %	36,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,6 %	32,73 %	33,13 %	35,8 %
Current Ratio	1,98	1,54	1,52	1,91
Quick Ratio	1,98	1,54	1,52	1,91
Equity Ratio	0,49	0,35	0,34	0,48
Gross Profit Margin	100 %	100 %	100 %	100 %