SMARTCARBON AS

2335 STANGE

Finances

Share Ownership

Return on Equity

545,45 %

Current Ratio

0,55

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	45 000	22 000	64 000	41 000
Net Income	−60 000	−1 000	25 000	2 000
Total Assets	53 000	53 000	55 000	33 000
Total Equity	−11 000	49 000	50 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	45 000	22 000	64 000	41 000
Expenditure	122 000	18 000	23 000	70 000
Operating Profit	−77 000	4 000	30 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−77 000	4 000	30 000	2 000
Tax	−17 000	5 000	6 000	0
Net Income	−60 000	−1 000	25 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	0	0	0
Total Current Assets	36 000	53 000	55 000	33 000
Total Assets	53 000	53 000	55 000	33 000
Total Retained Equity	−41 000	19 000	20 000	−5 000
Total Equity	−11 000	49 000	50 000	25 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	65 000	4 000	6 000	7 000
Total Equity and Debt	53 000	53 000	55 000	33 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−5 000	22 000	56 000	41 000
Other Income	50 000	0	8 000	0
Revenue	45 000	22 000	64 000	41 000
Cost of Goods Sold	102 000	7 000	20 000	60 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	122 000	18 000	23 000	70 000
Operating Profit	−77 000	4 000	30 000	2 000
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	−60 000	−1 000	25 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	17 000	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	17 000	0	0	0
Stock	11 000	12 000	19 000	31 000
Total Investments	0	0	0	0
Cash, Bank	1 000	36 000	23 000	2 000
Total Current Assets	36 000	53 000	55 000	33 000
Total Assets	53 000	53 000	55 000	33 000
Total Equity	−11 000	49 000	50 000	25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	82 000	0	0	0
Unpaid Taxes	−20 000	−1 000	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	0	0	7 000
Total Current Debt	65 000	4 000	6 000	7 000
Total Equity and Debt	53 000	53 000	55 000	33 000

Financial indicators	2022	2021	2020	2019
Return on Equity	545,45 %	−2,04 %	50 %	8 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−171,11 %	18,18 %	46,88 %	4,88 %
Current Ratio	0,55	13,25	9,17	4,71
Quick Ratio	0,67	−6,63	−4,23	−1,38
Equity Ratio	−0,21	0,92	0,91	0,76
Gross Profit Margin	−126,67 %	68,18 %	68,75 %	−46,34 %