SMART HUS AS

0680 OSLO

Finances

Share Ownership

Return on Equity

11,94 %

Current Ratio

2,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 467 000	11 038 000	7 211 000	8 733 000
Net Income	353 000	735 000	46 000	259 000
Total Assets	4 735 000	4 126 000	3 202 000	3 566 000
Total Equity	2 957 000	2 804 000	2 070 000	2 324 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 467 000	11 038 000	7 211 000	8 733 000
Expenditure	8 990 000	10 080 000	7 122 000	8 383 000
Operating Profit	477 000	958 000	90 000	350 000
Financial Income	1 000	1 000	3 000	3 000
Financial Costs	12 000	8 000	11 000	5 000
Financial Balance	−11 000	−7 000	−8 000	−2 000
Earnings Before Tax	466 000	951 000	81 000	348 000
Tax	113 000	216 000	36 000	89 000
Net Income	353 000	735 000	46 000	259 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	105 000	159 000	267 000	389 000
Total Current Assets	4 630 000	3 967 000	2 935 000	3 178 000
Total Assets	4 735 000	4 126 000	3 202 000	3 566 000
Total Retained Equity	2 837 000	2 684 000	1 950 000	2 204 000
Total Equity	2 957 000	2 804 000	2 070 000	2 324 000
Total Long-Term Debt	0	0	0	12 000
Total Current Debt	1 779 000	1 322 000	1 133 000	1 231 000
Total Equity and Debt	4 735 000	4 126 000	3 202 000	3 566 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 467 000	11 037 000	7 210 000	8 732 000
Other Income	0	1 000	0	0
Revenue	9 467 000	11 038 000	7 211 000	8 733 000
Cost of Goods Sold	3 858 000	5 192 000	2 669 000	3 618 000
Salary Costs	3 568 000	3 658 000	3 203 000	3 337 000
Depreciation	56 000	108 000	178 000	156 000
Impairment	0	0	0	0
Expenditure	8 990 000	10 080 000	7 122 000	8 383 000
Operating Profit	477 000	958 000	90 000	350 000
Financial Income	1 000	1 000	3 000	3 000
Financial Costs	12 000	8 000	11 000	5 000
Financial Balance	−11 000	−7 000	−8 000	−2 000
Dividends	200 000	0	300 000	0
Net Income	353 000	735 000	46 000	259 000

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	37 000	90 000	198 000	320 000
Total Tangible Assets	37 000	90 000	198 000	320 000
Total Fiancial Fixed Assets	69 000	69 000	69 000	69 000
Total Fixed Assets	105 000	159 000	267 000	389 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 399 000	2 099 000	1 757 000	2 621 000
Total Current Assets	4 630 000	3 967 000	2 935 000	3 178 000
Total Assets	4 735 000	4 126 000	3 202 000	3 566 000
Total Equity	2 957 000	2 804 000	2 070 000	2 324 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	12 000
Creditors	917 000	129 000	326 000	275 000
Unpaid Taxes	446 000	698 000	431 000	621 000
Dividends	200 000	0	300 000	0
Other Current Debt	303 000	279 000	340 000	245 000
Total Current Debt	1 779 000	1 322 000	1 133 000	1 231 000
Total Equity and Debt	4 735 000	4 126 000	3 202 000	3 566 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,94 %	26,21 %	2,22 %	11,14 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	5,04 %	8,68 %	1,25 %	4,01 %
Current Ratio	2,6	3	2,59	2,58
Quick Ratio	2,6	3	2,59	2,58
Equity Ratio	0,62	0,68	0,65	0,65
Gross Profit Margin	59,25 %	52,96 %	62,99 %	58,57 %