SMAKEN AV ITALIA AS

2224 AUSTMARKA

Finances

Share Ownership

Return on Equity

3,33 %

Current Ratio

0,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	276 000	202 000	223 000	307 000
Net Income	17 000	−7 000	17 000	−18 000
Total Assets	657 000	602 000	622 000	629 000
Total Equity	510 000	493 000	500 000	482 000

Income (NOK)	2022	2021	2020	2019
Revenue	276 000	202 000	223 000	307 000
Expenditure	258 000	211 000	204 000	325 000
Operating Profit	18 000	−9 000	19 000	−18 000
Financial Income	3 000	4 000	4 000	1 000
Financial Costs	4 000	2 000	6 000	1 000
Financial Balance	−1 000	2 000	−2 000	0
Earnings Before Tax	17 000	−7 000	17 000	−18 000
Tax	0	0	0	0
Net Income	17 000	−7 000	17 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	574 000	574 000	574 000	573 000
Total Current Assets	83 000	29 000	48 000	56 000
Total Assets	657 000	602 000	622 000	629 000
Total Retained Equity	−163 000	−180 000	−173 000	−191 000
Total Equity	510 000	493 000	500 000	482 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	147 000	110 000	123 000	147 000
Total Equity and Debt	657 000	602 000	622 000	629 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	276 000	202 000	223 000	307 000
Other Income	0	0	0	0
Revenue	276 000	202 000	223 000	307 000
Cost of Goods Sold	0	0	5 000	61 000
Salary Costs	164 000	110 000	54 000	126 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	258 000	211 000	204 000	325 000
Operating Profit	18 000	−9 000	19 000	−18 000
Financial Income	3 000	4 000	4 000	1 000
Financial Costs	4 000	2 000	6 000	1 000
Financial Balance	−1 000	2 000	−2 000	0
Dividends	0	0	0	0
Net Income	17 000	−7 000	17 000	−18 000

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	574 000	574 000	574 000	573 000
Total Fixed Assets	574 000	574 000	574 000	573 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	14 000	22 000	21 000
Total Current Assets	83 000	29 000	48 000	56 000
Total Assets	657 000	602 000	622 000	629 000
Total Equity	510 000	493 000	500 000	482 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	87 000	74 000	82 000	72 000
Unpaid Taxes	6 000	5 000	0	5 000
Dividends	0	0	0	0
Other Current Debt	54 000	30 000	40 000	70 000
Total Current Debt	147 000	110 000	123 000	147 000
Total Equity and Debt	657 000	602 000	622 000	629 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,33 %	−1,42 %	3,4 %	−3,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,52 %	−4,46 %	8,52 %	−5,86 %
Current Ratio	0,56	0,26	0,39	0,38
Quick Ratio	0,56	0,26	0,39	0,38
Equity Ratio	0,78	0,82	0,8	0,77
Gross Profit Margin	100 %	100 %	97,76 %	80,13 %