SMART KOMPETANSE AS

4314 SANDNES

Finances

Return on Equity

3,3 %

Current Ratio

4,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 598 000	2 286 000	2 311 000	2 918 000
Net Income	32 000	227 000	−189 000	61 000
Total Assets	1 273 000	1 151 000	1 012 000	1 239 000
Total Equity	971 000	939 000	712 000	900 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 598 000	2 286 000	2 311 000	2 918 000
Expenditure	2 565 000	2 058 000	2 502 000	2 858 000
Operating Profit	32 000	227 000	−191 000	59 000
Financial Income	0	0	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	2 000	2 000
Earnings Before Tax	32 000	227 000	−189 000	61 000
Tax	0	0	0	0
Net Income	32 000	227 000	−189 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	21 000	60 000	66 000
Total Current Assets	1 258 000	1 130 000	952 000	1 174 000
Total Assets	1 273 000	1 151 000	1 012 000	1 239 000
Total Retained Equity	868 000	836 000	609 000	797 000
Total Equity	971 000	939 000	712 000	900 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	303 000	213 000	300 000	339 000
Total Equity and Debt	1 273 000	1 151 000	1 012 000	1 239 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 569 000	2 244 000	2 311 000	2 918 000
Other Income	29 000	42 000	0	0
Revenue	2 598 000	2 286 000	2 311 000	2 918 000
Cost of Goods Sold	139 000	125 000	154 000	194 000
Salary Costs	1 904 000	1 253 000	1 667 000	1 725 000
Depreciation	6 000	38 000	6 000	26 000
Impairment	0	0	0	0
Expenditure	2 565 000	2 058 000	2 502 000	2 858 000
Operating Profit	32 000	227 000	−191 000	59 000
Financial Income	0	0	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	2 000	2 000
Dividends	0	0	0	0
Net Income	32 000	227 000	−189 000	61 000

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	6 000	45 000	51 000
Total Tangible Assets	0	6 000	45 000	51 000
Total Fiancial Fixed Assets	15 000	15 000	15 000	15 000
Total Fixed Assets	15 000	21 000	60 000	66 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	772 000	864 000	660 000	537 000
Total Current Assets	1 258 000	1 130 000	952 000	1 174 000
Total Assets	1 273 000	1 151 000	1 012 000	1 239 000
Total Equity	971 000	939 000	712 000	900 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	19 000	21 000	34 000
Unpaid Taxes	145 000	97 000	89 000	123 000
Dividends	0	0	0	0
Other Current Debt	147 000	98 000	190 000	182 000
Total Current Debt	303 000	213 000	300 000	339 000
Total Equity and Debt	1 273 000	1 151 000	1 012 000	1 239 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,3 %	24,17 %	−26,54 %	6,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,23 %	9,93 %	−8,26 %	2,02 %
Current Ratio	4,15	5,31	3,17	3,46
Quick Ratio	4,15	5,31	3,17	3,46
Equity Ratio	0,76	0,82	0,7	0,73
Gross Profit Margin	94,65 %	94,53 %	93,34 %	93,35 %