SMART HOLDING AS

1480 SLATTUM

Finances

Return on Equity

110,67 %

Current Ratio

4,88

Debt-to-Equity Ratio

−1,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 000	84 000	33 000	55 000
Net Income	−415 000	71 000	−43 000	2 000
Total Assets	139 000	520 000	391 000	408 000
Total Equity	−375 000	40 000	−31 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	33 000	84 000	33 000	55 000
Expenditure	32 000	13 000	76 000	52 000
Operating Profit	0	71 000	−43 000	2 000
Financial Income	0	0	0	0
Financial Costs	416 000	0	0	0
Financial Balance	−416 000	0	0	0
Earnings Before Tax	−415 000	71 000	−43 000	2 000
Tax	0	0	0	0
Net Income	−415 000	71 000	−43 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	101 000	411 000	379 000	369 000
Total Current Assets	39 000	109 000	12 000	39 000
Total Assets	139 000	520 000	391 000	408 000
Total Retained Equity	−425 000	−10 000	−81 000	−38 000
Total Equity	−375 000	40 000	−31 000	12 000
Total Long-Term Debt	507 000	421 000	421 000	395 000
Total Current Debt	8 000	58 000	0	0
Total Equity and Debt	139 000	520 000	391 000	408 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	33 000	84 000	33 000	55 000
Other Income	0	0	0	0
Revenue	33 000	84 000	33 000	55 000
Cost of Goods Sold	0	0	28 000	1 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	32 000	13 000	76 000	52 000
Operating Profit	0	71 000	−43 000	2 000
Financial Income	0	0	0	0
Financial Costs	416 000	0	0	0
Financial Balance	−416 000	0	0	0
Dividends	0	0	0	0
Net Income	−415 000	71 000	−43 000	2 000

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	101 000	411 000	379 000	369 000
Total Fixed Assets	101 000	411 000	379 000	369 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	25 000	46 000	12 000	39 000
Total Current Assets	39 000	109 000	12 000	39 000
Total Assets	139 000	520 000	391 000	408 000
Total Equity	−375 000	40 000	−31 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	507 000	421 000	421 000	395 000
Creditors	0	13 000	0	0
Unpaid Taxes	8 000	13 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	33 000	0	0
Total Current Debt	8 000	58 000	0	0
Total Equity and Debt	139 000	520 000	391 000	408 000

Financial indicators	2022	2021	2020	2019
Return on Equity	110,67 %	177,5 %	138,71 %	16,67 %
Debt-to-Equity Ratio	−1,35	10,53	−13,58	32,92
Operating Profit Margin	0 %	84,52 %	−130,3 %	3,64 %
Current Ratio	4,88	1,88	-	-
Quick Ratio	4,88	1,88	-	-
Equity Ratio	−2,7	0,08	−0,08	0,03
Gross Profit Margin	100 %	100 %	15,15 %	98,18 %