SMART SOLENERGI AS

3350 PRESTFOSS

Finances

Share Ownership

Return on Equity

79,92 %

Current Ratio

1,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	11 556 000	607 000	855 000
Net Income	1 027 000	78 000	156 000
Total Assets	3 977 000	440 000	256 000
Total Equity	1 285 000	258 000	180 000

Income (NOK)	2022	2021	2020
Revenue	11 556 000	607 000	855 000
Expenditure	10 237 000	505 000	657 000
Operating Profit	1 319 000	101 000	198 000
Financial Income	1 000	0	0
Financial Costs	4 000	1 000	0
Financial Balance	−3 000	−1 000	0
Earnings Before Tax	1 317 000	100 000	198 000
Tax	290 000	22 000	42 000
Net Income	1 027 000	78 000	156 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	3 977 000	440 000	256 000
Total Assets	3 977 000	440 000	256 000
Total Retained Equity	1 261 000	234 000	156 000
Total Equity	1 285 000	258 000	180 000
Total Long-Term Debt	0	0	0
Total Current Debt	2 692 000	182 000	76 000
Total Equity and Debt	3 977 000	440 000	256 000

Cash flow (NOK)	2022	2021	2020
Sales Income	11 556 000	607 000	855 000
Other Income	0	0	0
Revenue	11 556 000	607 000	855 000
Cost of Goods Sold	8 994 000	484 000	645 000
Salary Costs	1 166 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	10 237 000	505 000	657 000
Operating Profit	1 319 000	101 000	198 000
Financial Income	1 000	0	0
Financial Costs	4 000	1 000	0
Financial Balance	−3 000	−1 000	0
Dividends	0	0	0
Net Income	1 027 000	78 000	156 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	160 000	0	0
Total Investments	0	0	0
Cash, Bank	2 802 000	240 000	255 000
Total Current Assets	3 977 000	440 000	256 000
Total Assets	3 977 000	440 000	256 000
Total Equity	1 285 000	258 000	180 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	1 897 000	139 000	1 000
Unpaid Taxes	247 000	21 000	32 000
Dividends	0	0	0
Other Current Debt	258 000	0	0
Total Current Debt	2 692 000	182 000	76 000
Total Equity and Debt	3 977 000	440 000	256 000

Financial indicators	2022	2021	2020
Return on Equity	79,92 %	30,23 %	86,67 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	11,41 %	16,64 %	23,16 %
Current Ratio	1,48	2,42	3,37
Quick Ratio	1,57	2,42	3,37
Equity Ratio	0,32	0,59	0,7
Gross Profit Margin	22,17 %	20,26 %	24,56 %