SMART BYGG AS

1284 OSLO

Finances

Share Ownership

Return on Equity

114,35 %

Current Ratio

−2,04

Debt-to-Equity Ratio

−0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	27 000	262 000	0	591 000
Net Income	−263 000	74 000	0	−25 000
Total Assets	−114 000	201 000	17 000	49 000
Total Equity	−230 000	34 000	−40 000	−40 000

Income (NOK)	2022	2021	2019
Revenue	27 000	262 000	591 000
Expenditure	290 000	185 000	616 000
Operating Profit	−263 000	76 000	−25 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−263 000	76 000	−25 000
Tax	0	2 000	0
Net Income	−263 000	74 000	−25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	−114 000	201 000	17 000	49 000
Total Assets	−114 000	201 000	17 000	49 000
Total Retained Equity	−254 000	9 000	−65 000	−65 000
Total Equity	−230 000	34 000	−40 000	−40 000
Total Long-Term Debt	60 000	60 000	0	0
Total Current Debt	56 000	108 000	57 000	89 000
Total Equity and Debt	−114 000	201 000	17 000	49 000

Cash flow (NOK)	2022	2021	2019
Sales Income	27 000	262 000	591 000
Other Income	0	0	0
Revenue	27 000	262 000	591 000
Cost of Goods Sold	192 000	155 000	0
Salary Costs	0	0	603 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	290 000	185 000	616 000
Operating Profit	−263 000	76 000	−25 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−263 000	74 000	−25 000

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	70 000	189 000	4 000	46 000
Total Current Assets	−114 000	201 000	17 000	49 000
Total Assets	−114 000	201 000	17 000	49 000
Total Equity	−230 000	34 000	−40 000	−40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	60 000	60 000	0	0
Creditors	0	0	1 000	1 000
Unpaid Taxes	7 000	15 000	7 000	39 000
Dividends	0	0	0	0
Other Current Debt	49 000	90 000	49 000	49 000
Total Current Debt	56 000	108 000	57 000	89 000
Total Equity and Debt	−114 000	201 000	17 000	49 000

Financial indicators	2022	2021	2020	2019
Return on Equity	114,35 %	217,65 %	−0 %	62,5 %
Debt-to-Equity Ratio	−0,26	1,76	−0	−0
Operating Profit Margin	−974,07 %	29,01 %	-	−4,23 %
Current Ratio	−2,04	1,86	0,3	0,55
Quick Ratio	−2,04	1,86	0,3	0,55
Equity Ratio	2,02	0,17	−2,35	−0,82
Gross Profit Margin	−611,11 %	40,84 %	-	100 %