SMART SALMON SMOLT AS

6770 NORDFJORDEID

Finances

Share Ownership

Return on Equity

−10,52 %

Current Ratio

4,51

Debt-to-Equity Ratio

0,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	38 000	0
Net Income	−2 456 000	−1 145 000	−506 000	−240 000
Total Assets	40 278 000	38 030 000	3 327 000	2 993 000
Total Equity	23 355 000	25 811 000	1 956 000	2 461 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	38 000	0
Expenditure	3 165 000	1 205 000	545 000	242 000
Operating Profit	−3 164 000	−1 205 000	−507 000	−241 000
Financial Income	1 128 000	248 000	2 000	1 000
Financial Costs	420 000	188 000	0	0
Financial Balance	708 000	60 000	2 000	1 000
Earnings Before Tax	−2 456 000	−1 145 000	−506 000	−240 000
Tax	0	0	0	0
Net Income	−2 456 000	−1 145 000	−506 000	−240 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 952 000	25 966 000	1 830 000	1 261 000
Total Current Assets	12 326 000	12 064 000	1 497 000	1 731 000
Total Assets	40 278 000	38 030 000	3 327 000	2 993 000
Total Retained Equity	0	0	0	0
Total Equity	23 355 000	25 811 000	1 956 000	2 461 000
Total Long-Term Debt	14 191 000	10 361 000	152 000	189 000
Total Current Debt	2 733 000	1 857 000	1 220 000	342 000
Total Equity and Debt	40 278 000	38 030 000	3 327 000	2 993 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	38 000	0
Revenue	0	0	38 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	966 000	284 000	1 000	17 000
Depreciation	26 000	23 000	268 000	14 000
Impairment	0	0	0	0
Expenditure	3 165 000	1 205 000	545 000	242 000
Operating Profit	−3 164 000	−1 205 000	−507 000	−241 000
Financial Income	1 128 000	248 000	2 000	1 000
Financial Costs	420 000	188 000	0	0
Financial Balance	708 000	60 000	2 000	1 000
Dividends	0	0	0	0
Net Income	−2 456 000	−1 145 000	−506 000	−240 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 774 000	24 766 000	1 830 000	1 261 000
Real Eastate	1 151 000	1 151 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	49 000	0	0
Total Tangible Assets	1 178 000	1 200 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 952 000	25 966 000	1 830 000	1 261 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 682 000	6 736 000	151 000	23 000
Total Current Assets	12 326 000	12 064 000	1 497 000	1 731 000
Total Assets	40 278 000	38 030 000	3 327 000	2 993 000
Total Equity	23 355 000	25 811 000	1 956 000	2 461 000
Short-Term Group Debt	0	0	408 000	287 000
Total Long-Term Debt	14 191 000	10 361 000	152 000	189 000
Creditors	1 652 000	1 750 000	2 000	42 000
Unpaid Taxes	51 000	57 000	0	3 000
Dividends	0	0	0	0
Other Current Debt	1 029 000	50 000	810 000	10 000
Total Current Debt	2 733 000	1 857 000	1 220 000	342 000
Total Equity and Debt	40 278 000	38 030 000	3 327 000	2 993 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−10,52 %	−4,44 %	−25,87 %	−9,75 %
Debt-to-Equity Ratio	0,61	0,4	0,08	0,08
Operating Profit Margin	-	-	−1 334,21 %	-
Current Ratio	4,51	6,5	1,23	5,06
Quick Ratio	4,51	6,5	1,23	5,06
Equity Ratio	0,58	0,68	0,59	0,82
Gross Profit Margin	-	-	100 %	-