SMAALENENE KONSULT AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

494,96 %

Current Ratio

1,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 000 000	553 000	689 000	598 000
Net Income	589 000	315 000	863 000	185 000
Total Assets	488 000	499 000	1 029 000	329 000
Total Equity	119 000	30 000	88 000	215 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 000 000	553 000	689 000	598 000
Expenditure	243 000	112 000	297 000	413 000
Operating Profit	757 000	441 000	392 000	185 000
Financial Income	0	−30 000	470 000	0
Financial Costs	0	0	0	0
Financial Balance	0	−30 000	470 000	0
Earnings Before Tax	757 000	411 000	863 000	185 000
Tax	168 000	96 000	0	0
Net Income	589 000	315 000	863 000	185 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	30 000	0
Total Current Assets	488 000	499 000	999 000	329 000
Total Assets	488 000	499 000	1 029 000	329 000
Total Retained Equity	89 000	0	58 000	185 000
Total Equity	119 000	30 000	88 000	215 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	369 000	469 000	941 000	114 000
Total Equity and Debt	488 000	499 000	1 029 000	329 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 000 000	553 000	689 000	598 000
Other Income	0	0	0	0
Revenue	1 000 000	553 000	689 000	598 000
Cost of Goods Sold	76 000	0	105 000	0
Salary Costs	14 000	14 000	142 000	386 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	243 000	112 000	297 000	413 000
Operating Profit	757 000	441 000	392 000	185 000
Financial Income	0	−30 000	470 000	0
Financial Costs	0	0	0	0
Financial Balance	0	−30 000	470 000	0
Dividends	0	0	990 000	513 000
Net Income	589 000	315 000	863 000	185 000

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	30 000	0
Total Fixed Assets	0	0	30 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	456 000	374 000	505 000	313 000
Total Current Assets	488 000	499 000	999 000	329 000
Total Assets	488 000	499 000	1 029 000	329 000
Total Equity	119 000	30 000	88 000	215 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	201 000	0	137 000	114 000
Dividends	0	0	990 000	513 000
Other Current Debt	0	373 000	804 000	0
Total Current Debt	369 000	469 000	941 000	114 000
Total Equity and Debt	488 000	499 000	1 029 000	329 000

Financial indicators	2022	2021	2020	2019
Return on Equity	494,96 %	1 050 %	980,68 %	86,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	75,7 %	79,75 %	56,89 %	30,94 %
Current Ratio	1,32	1,06	1,06	2,89
Quick Ratio	1,32	1,06	1,06	2,89
Equity Ratio	0,24	0,06	0,09	0,65
Gross Profit Margin	92,4 %	100 %	84,76 %	100 %