SMARTINNKJØP AS

4307 SANDNES

Finances

Share Ownership

Return on Equity

1 232,26 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	575 000	540 000	336 000	162 000
Net Income	382 000	412 000	247 000	102 000
Total Assets	783 000	774 000	455 000	197 000
Total Equity	31 000	45 000	38 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	575 000	540 000	336 000	162 000
Expenditure	86 000	12 000	18 000	27 000
Operating Profit	489 000	528 000	317 000	135 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	490 000	528 000	317 000	135 000
Tax	108 000	116 000	70 000	33 000
Net Income	382 000	412 000	247 000	102 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	783 000	774 000	455 000	197 000
Total Assets	783 000	774 000	455 000	197 000
Total Retained Equity	1 000	15 000	8 000	1 000
Total Equity	31 000	45 000	38 000	31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	751 000	729 000	417 000	166 000
Total Equity and Debt	783 000	774 000	455 000	197 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 000	0	0	0
Other Income	551 000	540 000	336 000	162 000
Revenue	575 000	540 000	336 000	162 000
Cost of Goods Sold	16 000	0	0	0
Salary Costs	0	5 000	10 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	86 000	12 000	18 000	27 000
Operating Profit	489 000	528 000	317 000	135 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	396 000	405 000	240 000	101 000
Net Income	382 000	412 000	247 000	102 000

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	307 000	380 000	186 000	133 000
Total Current Assets	783 000	774 000	455 000	197 000
Total Assets	783 000	774 000	455 000	197 000
Total Equity	31 000	45 000	38 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	120 000	104 000	15 000	25 000
Dividends	396 000	405 000	240 000	101 000
Other Current Debt	128 000	103 000	92 000	8 000
Total Current Debt	751 000	729 000	417 000	166 000
Total Equity and Debt	783 000	774 000	455 000	197 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 232,26 %	915,56 %	650 %	329,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	85,04 %	97,78 %	94,35 %	83,33 %
Current Ratio	1,04	1,06	1,09	1,19
Quick Ratio	1,04	1,06	1,09	1,19
Equity Ratio	0,04	0,06	0,08	0,16
Gross Profit Margin	97,22 %	100 %	100 %	100 %