SMART BUSINESS SECURITY NORGE AS

2066 JESSHEIM

Finances

Share Ownership

Return on Equity

993,33 %

Current Ratio

N/A

Debt-to-Equity Ratio

6,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	522 000	0	489 000	172 000
Net Income	298 000	0	−57 000	−45 000
Total Assets	222 000	0	133 000	14 000
Total Equity	30 000	30 000	−77 000	−20 000

Income (NOK)	2022	2020	2019
Revenue	522 000	489 000	172 000
Expenditure	224 000	545 000	216 000
Operating Profit	298 000	−57 000	−45 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	298 000	−57 000	−45 000
Tax	0	0	0
Net Income	298 000	−57 000	−45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	222 000	0	0	0
Total Current Assets	0	0	133 000	14 000
Total Assets	222 000	0	133 000	14 000
Total Retained Equity	0	0	−102 000	−45 000
Total Equity	30 000	30 000	−77 000	−20 000
Total Long-Term Debt	192 000	0	0	0
Total Current Debt	0	−30 000	210 000	35 000
Total Equity and Debt	222 000	0	133 000	14 000

Cash flow (NOK)	2022	2020	2019
Sales Income	522 000	489 000	172 000
Other Income	0	0	0
Revenue	522 000	489 000	172 000
Cost of Goods Sold	0	53 000	0
Salary Costs	0	454 000	201 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	224 000	545 000	216 000
Operating Profit	298 000	−57 000	−45 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	298 000	−57 000	−45 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	156 000	0	0	0
Total Tangible Assets	156 000	0	0	0
Total Fiancial Fixed Assets	6 000	0	0	0
Total Fixed Assets	222 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	31 000	0
Total Current Assets	0	0	133 000	14 000
Total Assets	222 000	0	133 000	14 000
Total Equity	30 000	30 000	−77 000	−20 000
Short-Term Group Debt	0	0	−6 000	0
Total Long-Term Debt	192 000	0	0	0
Creditors	0	0	27 000	0
Unpaid Taxes	0	0	104 000	2 000
Dividends	0	0	0	0
Other Current Debt	0	−30 000	86 000	32 000
Total Current Debt	0	−30 000	210 000	35 000
Total Equity and Debt	222 000	0	133 000	14 000

Financial indicators	2022	2021	2020	2019
Return on Equity	993,33 %	0 %	74,03 %	225 %
Debt-to-Equity Ratio	6,4	0	−0	−0
Operating Profit Margin	57,09 %	-	−11,66 %	−26,16 %
Current Ratio	-	−0	0,63	0,4
Quick Ratio	-	−0	0,63	0,4
Equity Ratio	0,14	-	−0,58	−1,43
Gross Profit Margin	100 %	-	89,16 %	100 %