SMART REKLAME AS

4810 EYDEHAVN

Finances

Share Ownership

Return on Equity

73,18 %

Current Ratio

0,17

Debt-to-Equity Ratio

−0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	399 000	353 000	230 000	57 000
Net Income	−131 000	−77 000	−23 000	27 000
Total Assets	31 000	76 000	61 000	69 000
Total Equity	−179 000	−48 000	29 000	52 000

Income (NOK)	2022	2021	2020	2019
Revenue	399 000	353 000	230 000	57 000
Expenditure	527 000	414 000	252 000	24 000
Operating Profit	−127 000	−61 000	−22 000	33 000
Financial Income	0	0	0	0
Financial Costs	3 000	10 000	0	0
Financial Balance	−3 000	−10 000	0	0
Earnings Before Tax	−131 000	−71 000	−23 000	33 000
Tax	0	6 000	0	6 000
Net Income	−131 000	−77 000	−23 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	8 000	13 000	0
Total Current Assets	29 000	69 000	49 000	69 000
Total Assets	31 000	76 000	61 000	69 000
Total Retained Equity	−203 000	−73 000	5 000	27 000
Total Equity	−179 000	−48 000	29 000	52 000
Total Long-Term Debt	38 000	0	0	0
Total Current Debt	172 000	124 000	32 000	17 000
Total Equity and Debt	31 000	76 000	61 000	69 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	399 000	353 000	230 000	57 000
Other Income	0	0	0	0
Revenue	399 000	353 000	230 000	57 000
Cost of Goods Sold	12 000	3 000	4 000	0
Salary Costs	448 000	341 000	92 000	0
Depreciation	5 000	5 000	2 000	0
Impairment	0	0	0	0
Expenditure	527 000	414 000	252 000	24 000
Operating Profit	−127 000	−61 000	−22 000	33 000
Financial Income	0	0	0	0
Financial Costs	3 000	10 000	0	0
Financial Balance	−3 000	−10 000	0	0
Dividends	0	0	0	0
Net Income	−131 000	−77 000	−23 000	27 000

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	3 000	8 000	13 000	0
Total Tangible Assets	3 000	8 000	13 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 000	8 000	13 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	5 000	21 000	24 000
Total Current Assets	29 000	69 000	49 000	69 000
Total Assets	31 000	76 000	61 000	69 000
Total Equity	−179 000	−48 000	29 000	52 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	38 000	0	0	0
Creditors	0	1 000	0	0
Unpaid Taxes	27 000	39 000	22 000	11 000
Dividends	0	0	0	0
Other Current Debt	85 000	36 000	10 000	0
Total Current Debt	172 000	124 000	32 000	17 000
Total Equity and Debt	31 000	76 000	61 000	69 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,18 %	160,42 %	−79,31 %	51,92 %
Debt-to-Equity Ratio	−0,21	−0	0	0
Operating Profit Margin	−31,83 %	−17,28 %	−9,57 %	57,89 %
Current Ratio	0,17	0,56	1,53	4,06
Quick Ratio	0,17	0,56	1,53	4,06
Equity Ratio	−5,77	−0,63	0,48	0,75
Gross Profit Margin	96,99 %	99,15 %	98,26 %	100 %