SMARTSCAN AS

3133 DUKEN

Finances

Share Ownership

Return on Equity

−8,14 %

Current Ratio

0,78

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	53 000	0	5 000	0
Net Income	24 000	−7 000	−2 000	−334 000
Total Assets	1 038 000	6 000	6 000	3 000
Total Equity	−295 000	−319 000	−312 000	−310 000

Income (NOK)	2022	2021	2020	2019
Revenue	53 000	0	5 000	0
Expenditure	29 000	7 000	7 000	334 000
Operating Profit	24 000	−7 000	−2 000	−334 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	24 000	−7 000	−2 000	−334 000
Tax	0	0	0	0
Net Income	24 000	−7 000	−2 000	−334 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 038 000	6 000	6 000	3 000
Total Assets	1 038 000	6 000	6 000	3 000
Total Retained Equity	−320 000	−344 000	−337 000	−334 000
Total Equity	−295 000	−319 000	−312 000	−310 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 334 000	325 000	318 000	313 000
Total Equity and Debt	1 038 000	6 000	6 000	3 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	53 000	0	5 000	0
Other Income	0	0	0	0
Revenue	53 000	0	5 000	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	29 000	7 000	7 000	334 000
Operating Profit	24 000	−7 000	−2 000	−334 000
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	24 000	−7 000	−2 000	−334 000

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	893 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	1 000	1 000	3 000
Total Current Assets	1 038 000	6 000	6 000	3 000
Total Assets	1 038 000	6 000	6 000	3 000
Total Equity	−295 000	−319 000	−312 000	−310 000
Short-Term Group Debt	151 000	167 000	161 000	156 000
Total Long-Term Debt	0	0	0	0
Creditors	1 021 000	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	162 000	157 000	157 000	157 000
Total Current Debt	1 334 000	325 000	318 000	313 000
Total Equity and Debt	1 038 000	6 000	6 000	3 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,14 %	2,19 %	0,64 %	107,74 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	45,28 %	-	−40 %	-
Current Ratio	0,78	0,02	0,02	0,01
Quick Ratio	2,35	0,02	0,02	0,01
Equity Ratio	−0,28	−53,17	−52	−103,33
Gross Profit Margin	100 %	-	100 %	-