SMART VASK AS

1708 SARPSBORG

Finances

Share Ownership

Return on Equity

17,35 %

Current Ratio

1,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	488 000	402 000	342 000	0
Net Income	17 000	26 000	37 000	−4 000
Total Assets	212 000	153 000	129 000	20 000
Total Equity	98 000	82 000	55 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	488 000	402 000	342 000	0
Expenditure	466 000	369 000	295 000	6 000
Operating Profit	21 000	34 000	48 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	21 000	34 000	48 000	−6 000
Tax	5 000	7 000	10 000	−1 000
Net Income	17 000	26 000	37 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	14 000	20 000	1 000
Total Current Assets	187 000	139 000	109 000	19 000
Total Assets	212 000	153 000	129 000	20 000
Total Retained Equity	76 000	59 000	33 000	−4 000
Total Equity	98 000	82 000	55 000	18 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	113 000	71 000	73 000	2 000
Total Equity and Debt	212 000	153 000	129 000	20 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	488 000	402 000	342 000	0
Other Income	0	0	0	0
Revenue	488 000	402 000	342 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	363 000	267 000	232 000	2 000
Depreciation	9 000	6 000	3 000	0
Impairment	0	0	0	0
Expenditure	466 000	369 000	295 000	6 000
Operating Profit	21 000	34 000	48 000	−6 000
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	17 000	26 000	37 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	14 000	20 000	0
Total Tangible Assets	25 000	14 000	20 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	14 000	20 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	140 000	104 000	73 000	17 000
Total Current Assets	187 000	139 000	109 000	19 000
Total Assets	212 000	153 000	129 000	20 000
Total Equity	98 000	82 000	55 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	3 000	5 000	0
Unpaid Taxes	44 000	18 000	37 000	0
Dividends	0	0	0	0
Other Current Debt	53 000	42 000	22 000	2 000
Total Current Debt	113 000	71 000	73 000	2 000
Total Equity and Debt	212 000	153 000	129 000	20 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,35 %	31,71 %	67,27 %	−22,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,3 %	8,46 %	14,04 %	-
Current Ratio	1,65	1,96	1,49	9,5
Quick Ratio	1,65	1,96	1,49	9,5
Equity Ratio	0,46	0,54	0,43	0,9
Gross Profit Margin	100 %	100 %	100 %	-