SMARTPRODUKTER NORGE AS

6065 ULSTEINVIK

Finances

Return on Equity

−8,67 %

Current Ratio

12,69

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	175 000	247 000	320 000	316 000
Net Income	−349 000	3 000	27 000	22 000
Total Assets	4 665 000	5 097 000	5 020 000	4 828 000
Total Equity	4 026 000	4 375 000	4 372 000	4 166 000

Income (NOK)	2022	2021	2020	2019
Revenue	175 000	247 000	320 000	316 000
Expenditure	956 000	598 000	605 000	633 000
Operating Profit	−781 000	−352 000	−286 000	−317 000
Financial Income	360 000	380 000	350 000	380 000
Financial Costs	26 000	24 000	30 000	35 000
Financial Balance	334 000	356 000	320 000	345 000
Earnings Before Tax	−447 000	4 000	34 000	28 000
Tax	−98 000	1 000	8 000	6 000
Net Income	−349 000	3 000	27 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 622 000	3 361 000	3 410 000	3 443 000
Total Current Assets	2 043 000	1 736 000	1 611 000	1 384 000
Total Assets	4 665 000	5 097 000	5 020 000	4 828 000
Total Retained Equity	3 926 000	4 275 000	4 272 000	4 066 000
Total Equity	4 026 000	4 375 000	4 372 000	4 166 000
Total Long-Term Debt	478 000	559 000	630 000	647 000
Total Current Debt	161 000	163 000	18 000	15 000
Total Equity and Debt	4 665 000	5 097 000	5 020 000	4 828 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	175 000	247 000	320 000	316 000
Other Income	0	0	0	0
Revenue	175 000	247 000	320 000	316 000
Cost of Goods Sold	74 000	192 000	235 000	185 000
Salary Costs	577 000	130 000	2 000	2 000
Depreciation	63 000	52 000	50 000	55 000
Impairment	0	0	0	0
Expenditure	956 000	598 000	605 000	633 000
Operating Profit	−781 000	−352 000	−286 000	−317 000
Financial Income	360 000	380 000	350 000	380 000
Financial Costs	26 000	24 000	30 000	35 000
Financial Balance	334 000	356 000	320 000	345 000
Dividends	0	0	0	0
Net Income	−349 000	3 000	27 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	3 000	0	0
Real Eastate	1 562 000	1 611 000	1 660 000	1 709 000
Machinery and Plant Facilities	16 000	0	0	0
Fixtures	123 000	12 000	15 000	0
Total Tangible Assets	1 701 000	1 623 000	1 675 000	1 709 000
Total Fiancial Fixed Assets	885 000	1 735 000	1 735 000	1 735 000
Total Fixed Assets	2 622 000	3 361 000	3 410 000	3 443 000
Stock	465 000	532 000	716 000	931 000
Total Investments	0	0	0	0
Cash, Bank	57 000	47 000	59 000	51 000
Total Current Assets	2 043 000	1 736 000	1 611 000	1 384 000
Total Assets	4 665 000	5 097 000	5 020 000	4 828 000
Total Equity	4 026 000	4 375 000	4 372 000	4 166 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	478 000	559 000	630 000	647 000
Creditors	4 000	3 000	−6 000	3 000
Unpaid Taxes	70 000	17 000	9 000	−3 000
Dividends	0	0	0	0
Other Current Debt	87 000	143 000	15 000	14 000
Total Current Debt	161 000	163 000	18 000	15 000
Total Equity and Debt	4 665 000	5 097 000	5 020 000	4 828 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,67 %	0,07 %	0,62 %	0,53 %
Debt-to-Equity Ratio	0,12	0,13	0,14	0,16
Operating Profit Margin	−446,29 %	−142,51 %	−89,38 %	−100,32 %
Current Ratio	12,69	10,65	89,5	92,27
Quick Ratio	−6,72	−4,7	−2,31	−1,51
Equity Ratio	0,86	0,86	0,87	0,86
Gross Profit Margin	57,71 %	22,27 %	26,56 %	41,46 %