SMART BUILDING AS

1389 HEGGEDAL

Finances

Share Ownership

Return on Equity

42,39 %

Current Ratio

1,48

Debt-to-Equity Ratio

3,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 942 000	3 654 000	1 037 000	195 000
Net Income	142 000	378 000	−376 000	161 000
Total Assets	2 234 000	1 268 000	523 000	409 000
Total Equity	335 000	194 000	−185 000	191 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 942 000	3 654 000	1 037 000	195 000
Expenditure	3 765 000	3 270 000	1 413 000	33 000
Operating Profit	178 000	383 000	−376 000	161 000
Financial Income	5 000	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	3 000	0	0	0
Earnings Before Tax	182 000	383 000	−376 000	161 000
Tax	40 000	4 000	0	0
Net Income	142 000	378 000	−376 000	161 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 245 000	646 000	397 000	170 000
Total Current Assets	989 000	622 000	126 000	239 000
Total Assets	2 234 000	1 268 000	523 000	409 000
Total Retained Equity	305 000	164 000	−215 000	161 000
Total Equity	335 000	194 000	−185 000	191 000
Total Long-Term Debt	1 228 000	630 000	630 000	80 000
Total Current Debt	670 000	445 000	78 000	138 000
Total Equity and Debt	2 234 000	1 268 000	523 000	409 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 942 000	3 654 000	1 037 000	195 000
Other Income	0	0	0	0
Revenue	3 942 000	3 654 000	1 037 000	195 000
Cost of Goods Sold	1 600 000	1 376 000	359 000	0
Salary Costs	1 013 000	977 000	386 000	0
Depreciation	248 000	159 000	83 000	5 000
Impairment	0	0	0	0
Expenditure	3 765 000	3 270 000	1 413 000	33 000
Operating Profit	178 000	383 000	−376 000	161 000
Financial Income	5 000	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	3 000	0	0	0
Dividends	0	0	0	0
Net Income	142 000	378 000	−376 000	161 000

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	445 000	0	242 000	0
Fixtures	800 000	646 000	155 000	170 000
Total Tangible Assets	1 245 000	646 000	397 000	170 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 245 000	646 000	397 000	170 000
Stock	0	0	0	0
Total Investments	0	0	0	30 000
Cash, Bank	156 000	176 000	26 000	157 000
Total Current Assets	989 000	622 000	126 000	239 000
Total Assets	2 234 000	1 268 000	523 000	409 000
Total Equity	335 000	194 000	−185 000	191 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 228 000	630 000	630 000	80 000
Creditors	401 000	164 000	33 000	138 000
Unpaid Taxes	127 000	191 000	8 000	0
Dividends	0	0	0	0
Other Current Debt	113 000	121 000	37 000	0
Total Current Debt	670 000	445 000	78 000	138 000
Total Equity and Debt	2 234 000	1 268 000	523 000	409 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,39 %	194,85 %	203,24 %	84,29 %
Debt-to-Equity Ratio	3,67	3,25	−3,41	0,42
Operating Profit Margin	4,52 %	10,48 %	−36,26 %	82,56 %
Current Ratio	1,48	1,4	1,62	1,73
Quick Ratio	1,48	1,4	1,62	1,73
Equity Ratio	0,15	0,15	−0,35	0,47
Gross Profit Margin	59,41 %	62,34 %	65,38 %	100 %