SMART AS

8200 FAUSKE

Finances

Return on Equity

8,17 %

Current Ratio

2,64

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 312 000	4 563 000	4 046 000	3 620 000
Net Income	91 000	353 000	342 000	140 000
Total Assets	1 814 000	2 018 000	1 416 000	1 106 000
Total Equity	1 114 000	1 023 000	670 000	328 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 312 000	4 563 000	4 046 000	3 620 000
Expenditure	4 208 000	4 197 000	3 689 000	3 437 000
Operating Profit	103 000	366 000	358 000	183 000
Financial Income	0	0	7 000	0
Financial Costs	12 000	13 000	23 000	43 000
Financial Balance	−12 000	−13 000	−16 000	−43 000
Earnings Before Tax	91 000	353 000	342 000	140 000
Tax	0	0	0	0
Net Income	91 000	353 000	342 000	140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	5 000	5 000	5 000
Total Current Assets	1 809 000	2 013 000	1 411 000	1 101 000
Total Assets	1 814 000	2 018 000	1 416 000	1 106 000
Total Retained Equity	1 014 000	923 000	570 000	228 000
Total Equity	1 114 000	1 023 000	670 000	328 000
Total Long-Term Debt	14 000	2 000	31 000	0
Total Current Debt	686 000	993 000	715 000	778 000
Total Equity and Debt	1 814 000	2 018 000	1 416 000	1 106 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 312 000	4 563 000	4 046 000	3 620 000
Other Income	0	0	0	0
Revenue	4 312 000	4 563 000	4 046 000	3 620 000
Cost of Goods Sold	2 203 000	2 237 000	2 181 000	1 949 000
Salary Costs	1 089 000	1 002 000	805 000	764 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 208 000	4 197 000	3 689 000	3 437 000
Operating Profit	103 000	366 000	358 000	183 000
Financial Income	0	0	7 000	0
Financial Costs	12 000	13 000	23 000	43 000
Financial Balance	−12 000	−13 000	−16 000	−43 000
Dividends	0	0	0	0
Net Income	91 000	353 000	342 000	140 000

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	5 000	5 000	5 000	5 000
Total Fixed Assets	5 000	5 000	5 000	5 000
Stock	1 340 000	1 067 000	812 000	821 000
Total Investments	0	0	0	0
Cash, Bank	484 000	962 000	606 000	287 000
Total Current Assets	1 809 000	2 013 000	1 411 000	1 101 000
Total Assets	1 814 000	2 018 000	1 416 000	1 106 000
Total Equity	1 114 000	1 023 000	670 000	328 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	2 000	31 000	0
Creditors	257 000	590 000	379 000	419 000
Unpaid Taxes	250 000	210 000	246 000	227 000
Dividends	0	0	0	0
Other Current Debt	179 000	192 000	90 000	132 000
Total Current Debt	686 000	993 000	715 000	778 000
Total Equity and Debt	1 814 000	2 018 000	1 416 000	1 106 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,17 %	34,51 %	51,04 %	42,68 %
Debt-to-Equity Ratio	0,01	0	0,05	0
Operating Profit Margin	2,39 %	8,02 %	8,85 %	5,06 %
Current Ratio	2,64	2,03	1,97	1,42
Quick Ratio	−2,77	−27,2	−14,55	−25,6
Equity Ratio	0,61	0,51	0,47	0,3
Gross Profit Margin	48,91 %	50,98 %	46,09 %	46,16 %