SM MULTISERVICE AS

4810 EYDEHAVN

Finances

Share Ownership

Return on Equity

−28,53 %

Current Ratio

0,12

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	325 000	0	0	0
Net Income	420 000	−19 000	0	−26 000
Total Assets	620 000	117 000	159 000	159 000
Total Equity	−1 472 000	−1 892 000	−1 873 000	−1 873 000

Income (NOK)	2022	2021	2019
Revenue	325 000	0	0
Expenditure	170 000	19 000	26 000
Operating Profit	155 000	−19 000	−26 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	155 000	−19 000	−26 000
Tax	−265 000	0	0
Net Income	420 000	−19 000	−26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	366 000	117 000	159 000	159 000
Total Current Assets	254 000	0	0	0
Total Assets	620 000	117 000	159 000	159 000
Total Retained Equity	−1 572 000	−1 992 000	−1 973 000	−1 973 000
Total Equity	−1 472 000	−1 892 000	−1 873 000	−1 873 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 092 000	2 009 000	2 032 000	2 032 000
Total Equity and Debt	620 000	117 000	159 000	159 000

Cash flow (NOK)	2022	2021	2019
Sales Income	325 000	0	0
Other Income	0	0	0
Revenue	325 000	0	0
Cost of Goods Sold	40 000	0	0
Salary Costs	0	0	0
Depreciation	16 000	19 000	26 000
Impairment	0	0	0
Expenditure	170 000	19 000	26 000
Operating Profit	155 000	−19 000	−26 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	420 000	−19 000	−26 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	265 000	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	101 000	117 000	159 000	159 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	366 000	117 000	159 000	159 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	203 000	0	0	0
Total Current Assets	254 000	0	0	0
Total Assets	620 000	117 000	159 000	159 000
Total Equity	−1 472 000	−1 892 000	−1 873 000	−1 873 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	0
Unpaid Taxes	4 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 087 000	2 009 000	2 032 000	2 032 000
Total Current Debt	2 092 000	2 009 000	2 032 000	2 032 000
Total Equity and Debt	620 000	117 000	159 000	159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,53 %	1 %	−0 %	1,39 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	47,69 %	-	-	-
Current Ratio	0,12	0	0	0
Quick Ratio	0,12	0	0	0
Equity Ratio	−2,37	−16,17	−11,78	−11,78
Gross Profit Margin	87,69 %	-	-	-