SMART LIVING NORWAY AS

3241 SANDEFJORD

Finances

Share Ownership

Return on Equity

−134,02 %

Current Ratio

2,28

Debt-to-Equity Ratio

−37,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 317 000	1 221 000	1 227 000	816 000
Net Income	776 000	−816 000	−449 000	−529 000
Total Assets	22 338 000	23 040 000	22 239 000	21 967 000
Total Equity	−579 000	−1 355 000	−1 552 000	−1 886 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 317 000	1 221 000	1 227 000	816 000
Expenditure	1 124 000	1 492 000	1 039 000	729 000
Operating Profit	193 000	−271 000	188 000	87 000
Financial Income	0	0	0	0
Financial Costs	−802 000	775 000	764 000	766 000
Financial Balance	802 000	−775 000	−764 000	−766 000
Earnings Before Tax	995 000	−1 046 000	−576 000	−678 000
Tax	219 000	−230 000	−127 000	−149 000
Net Income	776 000	−816 000	−449 000	−529 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 389 000	20 068 000	20 584 000	21 138 000
Total Current Assets	2 949 000	2 972 000	1 655 000	829 000
Total Assets	22 338 000	23 040 000	22 239 000	21 967 000
Total Retained Equity	−679 000	−1 455 000	−1 652 000	−1 986 000
Total Equity	−579 000	−1 355 000	−1 552 000	−1 886 000
Total Long-Term Debt	21 623 000	22 925 000	22 590 000	22 646 000
Total Current Debt	1 294 000	1 470 000	1 201 000	1 207 000
Total Equity and Debt	22 338 000	23 040 000	22 239 000	21 967 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 317 000	1 221 000	1 227 000	816 000
Other Income	0	0	0	0
Revenue	1 317 000	1 221 000	1 227 000	816 000
Cost of Goods Sold	0	0	0	12 000
Salary Costs	0	0	0	0
Depreciation	460 000	460 000	460 000	460 000
Impairment	0	0	0	0
Expenditure	1 124 000	1 492 000	1 039 000	729 000
Operating Profit	193 000	−271 000	188 000	87 000
Financial Income	0	0	0	0
Financial Costs	−802 000	775 000	764 000	766 000
Financial Balance	802 000	−775 000	−764 000	−766 000
Dividends	0	0	0	0
Net Income	776 000	−816 000	−449 000	−529 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	195 000	414 000	469 000	564 000
Real Eastate	19 194 000	19 654 000	20 115 000	20 575 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	19 194 000	19 654 000	20 115 000	20 575 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 389 000	20 068 000	20 584 000	21 138 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	52 000	389 000	55 000
Total Current Assets	2 949 000	2 972 000	1 655 000	829 000
Total Assets	22 338 000	23 040 000	22 239 000	21 967 000
Total Equity	−579 000	−1 355 000	−1 552 000	−1 886 000
Short-Term Group Debt	1 130 000	1 130 000	1 160 000	1 160 000
Total Long-Term Debt	21 623 000	22 925 000	22 590 000	22 646 000
Creditors	164 000	340 000	41 000	47 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 294 000	1 470 000	1 201 000	1 207 000
Total Equity and Debt	22 338 000	23 040 000	22 239 000	21 967 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−134,02 %	60,22 %	28,93 %	28,05 %
Debt-to-Equity Ratio	−37,35	−16,92	−14,56	−12,01
Operating Profit Margin	14,65 %	−22,19 %	15,32 %	10,66 %
Current Ratio	2,28	2,02	1,38	0,69
Quick Ratio	2,28	2,02	1,38	0,69
Equity Ratio	−0,03	−0,06	−0,07	−0,09
Gross Profit Margin	100 %	100 %	100 %	98,53 %