SMARTKRAFT AS

3477 BÅTSTØ

Finances

Share Ownership

Return on Equity

−4,83 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	313 000	0	0	0
Net Income	285 000	−1 000	0	89 000
Total Assets	15 000	533 000	831 000	562 000
Total Equity	−5 904 000	−6 189 000	−6 721 000	−7 551 000

Income (NOK)	2022	2021	2019
Revenue	313 000	0	0
Expenditure	27 000	1 000	30 000
Operating Profit	285 000	−1 000	−29 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	285 000	−1 000	−29 000
Tax	0	0	−118 000
Net Income	285 000	−1 000	89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	15 000	533 000	831 000	562 000
Total Assets	15 000	533 000	831 000	562 000
Total Retained Equity	−6 804 000	−7 089 000	−7 621 000	−8 451 000
Total Equity	−5 904 000	−6 189 000	−6 721 000	−7 551 000
Total Long-Term Debt	4 403 000	5 256 000	6 086 000	6 697 000
Total Current Debt	1 516 000	1 466 000	1 466 000	1 416 000
Total Equity and Debt	15 000	533 000	831 000	562 000

Cash flow (NOK)	2022	2021	2019
Sales Income	313 000	0	0
Other Income	0	0	0
Revenue	313 000	0	0
Cost of Goods Sold	21 000	0	0
Salary Costs	0	0	0
Depreciation	0	0	14 000
Impairment	0	0	0
Expenditure	27 000	1 000	30 000
Operating Profit	285 000	−1 000	−29 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	285 000	−1 000	89 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	25 000
Total Current Assets	15 000	533 000	831 000	562 000
Total Assets	15 000	533 000	831 000	562 000
Total Equity	−5 904 000	−6 189 000	−6 721 000	−7 551 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 403 000	5 256 000	6 086 000	6 697 000
Creditors	1 416 000	1 416 000	1 416 000	1 416 000
Unpaid Taxes	50 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	50 000	50 000	50 000	0
Total Current Debt	1 516 000	1 466 000	1 466 000	1 416 000
Total Equity and Debt	15 000	533 000	831 000	562 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,83 %	0,02 %	−0 %	−1,18 %
Debt-to-Equity Ratio	−0,75	−0,85	−0,91	−0,89
Operating Profit Margin	91,05 %	-	-	-
Current Ratio	0,01	0,36	0,57	0,4
Quick Ratio	0,01	0,36	0,57	0,4
Equity Ratio	−393,6	−11,61	−8,09	−13,44
Gross Profit Margin	93,29 %	-	-	-