SMART NORGE AS

3132 HUSØYSUND

Finances

Return on Equity

98,16 %

Current Ratio

0,44

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	5 000	5 061 000	4 722 000
Net Income	−2 405 000	−189 000	−172 000	−164 000
Total Assets	2 216 000	4 617 000	4 809 000	5 281 000
Total Equity	−2 450 000	−44 000	145 000	317 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	5 000	5 061 000	4 722 000
Expenditure	27 000	193 000	5 238 000	4 886 000
Operating Profit	−27 000	−189 000	−178 000	−164 000
Financial Income	491 000	0	6 000	0
Financial Costs	2 870 000	0	0	0
Financial Balance	−2 379 000	0	6 000	0
Earnings Before Tax	−2 405 000	−189 000	−172 000	−164 000
Tax	0	0	0	0
Net Income	−2 405 000	−189 000	−172 000	−164 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	158 000	166 000	4 740 000	4 901 000
Total Current Assets	2 058 000	4 451 000	69 000	380 000
Total Assets	2 216 000	4 617 000	4 809 000	5 281 000
Total Retained Equity	−3 287 000	−882 000	−693 000	−521 000
Total Equity	−2 450 000	−44 000	145 000	317 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 665 000	4 662 000	4 664 000	4 964 000
Total Equity and Debt	2 216 000	4 617 000	4 809 000	5 281 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	5 000	5 061 000	4 722 000
Other Income	0	0	0	0
Revenue	0	5 000	5 061 000	4 722 000
Cost of Goods Sold	0	0	5 050 000	4 635 000
Salary Costs	0	0	0	0
Depreciation	0	167 000	167 000	167 000
Impairment	0	0	0	0
Expenditure	27 000	193 000	5 238 000	4 886 000
Operating Profit	−27 000	−189 000	−178 000	−164 000
Financial Income	491 000	0	6 000	0
Financial Costs	2 870 000	0	0	0
Financial Balance	−2 379 000	0	6 000	0
Dividends	0	0	0	0
Net Income	−2 405 000	−189 000	−172 000	−164 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	167 000	334 000
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	158 000	166 000	4 573 000	4 567 000
Total Fixed Assets	158 000	166 000	4 740 000	4 901 000
Stock	0	0	0	0
Total Investments	1 522 000	4 392 000	0	0
Cash, Bank	532 000	59 000	69 000	127 000
Total Current Assets	2 058 000	4 451 000	69 000	380 000
Total Assets	2 216 000	4 617 000	4 809 000	5 281 000
Total Equity	−2 450 000	−44 000	145 000	317 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	4 000	4 000	253 000
Unpaid Taxes	0	−3 000	0	2 000
Dividends	0	0	0	0
Other Current Debt	4 661 000	4 661 000	4 661 000	4 708 000
Total Current Debt	4 665 000	4 662 000	4 664 000	4 964 000
Total Equity and Debt	2 216 000	4 617 000	4 809 000	5 281 000

Financial indicators	2022	2021	2020	2019
Return on Equity	98,16 %	429,55 %	−118,62 %	−51,74 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	-	−3 780 %	−3,52 %	−3,47 %
Current Ratio	0,44	0,95	0,01	0,08
Quick Ratio	0,44	0,95	0,01	0,08
Equity Ratio	−1,11	−0,01	0,03	0,06
Gross Profit Margin	-	100 %	0,22 %	1,84 %