SMART UTLEIE EIENDOMSRÅDGIVNING AS

0455 OSLO

Finances

Share Ownership

Return on Equity

2 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 945 000	2 200 000	815 000
Net Income	3 000	−51 000	168 000
Total Assets	400 000	428 000	308 000
Total Equity	150 000	147 000	198 000

Income (NOK)	2022	2021	2020
Revenue	2 945 000	2 200 000	815 000
Expenditure	2 940 000	2 250 000	605 000
Operating Profit	5 000	−50 000	211 000
Financial Income	−2 000	0	3 000
Financial Costs	1 000	1 000	0
Financial Balance	−3 000	−1 000	3 000
Earnings Before Tax	3 000	−51 000	213 000
Tax	0	0	46 000
Net Income	3 000	−51 000	168 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	43 000	13 000	0
Total Current Assets	356 000	415 000	308 000
Total Assets	400 000	428 000	308 000
Total Retained Equity	120 000	117 000	168 000
Total Equity	150 000	147 000	198 000
Total Long-Term Debt	0	−2 000	0
Total Current Debt	250 000	283 000	110 000
Total Equity and Debt	400 000	428 000	308 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 943 000	2 200 000	815 000
Other Income	3 000	0	0
Revenue	2 945 000	2 200 000	815 000
Cost of Goods Sold	141 000	0	0
Salary Costs	970 000	552 000	0
Depreciation	9 000	2 000	0
Impairment	0	0	0
Expenditure	2 940 000	2 250 000	605 000
Operating Profit	5 000	−50 000	211 000
Financial Income	−2 000	0	3 000
Financial Costs	1 000	1 000	0
Financial Balance	−3 000	−1 000	3 000
Dividends	0	0	0
Net Income	3 000	−51 000	168 000

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	43 000	13 000	0
Total Tangible Assets	43 000	13 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	43 000	13 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	63 000	138 000	30 000
Total Current Assets	356 000	415 000	308 000
Total Assets	400 000	428 000	308 000
Total Equity	150 000	147 000	198 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	−2 000	0
Creditors	15 000	172 000	6 000
Unpaid Taxes	114 000	87 000	59 000
Dividends	0	0	0
Other Current Debt	121 000	24 000	0
Total Current Debt	250 000	283 000	110 000
Total Equity and Debt	400 000	428 000	308 000

Financial indicators	2022	2021	2020
Return on Equity	2 %	−34,69 %	84,85 %
Debt-to-Equity Ratio	0	−0,01	0
Operating Profit Margin	0,17 %	−2,27 %	25,89 %
Current Ratio	1,42	1,47	2,8
Quick Ratio	1,42	1,47	2,8
Equity Ratio	0,38	0,34	0,64
Gross Profit Margin	95,21 %	100 %	100 %