SMART SALMON FOODS AS

6770 NORDFJORDEID

Finances

Share Ownership

Return on Equity

30,66 %

Current Ratio

0,04

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−84 000	−75 000	−116 000	−24 000
Total Assets	146 000	145 000	130 000	130 000
Total Equity	−274 000	−191 000	−116 000	0

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	84 000	75 000	116 000	24 000
Operating Profit	−84 000	−75 000	−116 000	−24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−84 000	−75 000	−116 000	−24 000
Tax	0	0	0	0
Net Income	−84 000	−75 000	−116 000	−24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	130 000	130 000	130 000	130 000
Total Current Assets	16 000	15 000	0	0
Total Assets	146 000	145 000	130 000	130 000
Total Retained Equity	−304 000	−221 000	−146 000	−30 000
Total Equity	−274 000	−191 000	−116 000	0
Total Long-Term Debt	0	0	0	0
Total Current Debt	420 000	335 000	246 000	130 000
Total Equity and Debt	146 000	145 000	130 000	130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	84 000	75 000	116 000	24 000
Operating Profit	−84 000	−75 000	−116 000	−24 000
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	−84 000	−75 000	−116 000	−24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	130 000	130 000	130 000	130 000
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	130 000	130 000	130 000	130 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	15 000	0	0
Total Current Assets	16 000	15 000	0	0
Total Assets	146 000	145 000	130 000	130 000
Total Equity	−274 000	−191 000	−116 000	0
Short-Term Group Debt	420 000	330 000	245 000	130 000
Total Long-Term Debt	0	0	0	0
Creditors	0	5 000	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	420 000	335 000	246 000	130 000
Total Equity and Debt	146 000	145 000	130 000	130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,66 %	39,27 %	100 %	-
Debt-to-Equity Ratio	−0	−0	−0	-
Operating Profit Margin	-	-	-	-
Current Ratio	0,04	0,04	0	0
Quick Ratio	0,04	0,04	0	0
Equity Ratio	−1,88	−1,32	−0,89	0
Gross Profit Margin	-	-	-	-