SMART VILLAGE AS

0890 OSLO

Finances

Share Ownership

Return on Equity

8 867,79 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	339 000	359 000	0
Net Income	28 909 000	−48 000	−23 000	−6 000
Total Assets	22 986 000	3 276 000	412 000	24 000
Total Equity	326 000	−46 000	1 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	339 000	359 000	0
Expenditure	5 765 000	350 000	382 000	6 000
Operating Profit	−5 765 000	−12 000	−22 000	−6 000
Financial Income	34 808 000	15 000	0	0
Financial Costs	133 000	51 000	1 000	0
Financial Balance	34 675 000	−36 000	−1 000	0
Earnings Before Tax	28 909 000	−48 000	−23 000	−6 000
Tax	0	0	0	0
Net Income	28 909 000	−48 000	−23 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	14 000	14 000	0
Total Current Assets	22 986 000	3 263 000	398 000	24 000
Total Assets	22 986 000	3 276 000	412 000	24 000
Total Retained Equity	296 000	−76 000	−29 000	−6 000
Total Equity	326 000	−46 000	1 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	22 661 000	3 323 000	410 000	0
Total Equity and Debt	22 986 000	3 276 000	412 000	24 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	410 000	288 000	0
Other Income	0	−72 000	72 000	0
Revenue	0	339 000	359 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 765 000	350 000	382 000	6 000
Operating Profit	−5 765 000	−12 000	−22 000	−6 000
Financial Income	34 808 000	15 000	0	0
Financial Costs	133 000	51 000	1 000	0
Financial Balance	34 675 000	−36 000	−1 000	0
Dividends	16 200 000	0	0	0
Net Income	28 909 000	−48 000	−23 000	−6 000

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	14 000	14 000	0
Total Fixed Assets	0	14 000	14 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	225 000	7 000	8 000	4 000
Total Current Assets	22 986 000	3 263 000	398 000	24 000
Total Assets	22 986 000	3 276 000	412 000	24 000
Total Equity	326 000	−46 000	1 000	24 000
Short-Term Group Debt	0	2 084 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	15 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	16 200 000	0	0	0
Other Current Debt	6 461 000	1 223 000	410 000	0
Total Current Debt	22 661 000	3 323 000	410 000	0
Total Equity and Debt	22 986 000	3 276 000	412 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8 867,79 %	104,35 %	−2 300 %	−25 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	-	−3,54 %	−6,13 %	-
Current Ratio	1,01	0,98	0,97	-
Quick Ratio	1,01	0,98	0,97	-
Equity Ratio	0,01	−0,01	0	1
Gross Profit Margin	-	100 %	100 %	-