SMAK AV ITALIA AS

3474 ÅROS

Finances

Share Ownership

Return on Equity

77,44 %

Current Ratio

1,03

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	53 469 000	51 778 000	38 906 000	20 926 000
Net Income	3 855 000	5 337 000	3 779 000	185 000
Total Assets	19 811 000	15 034 000	11 790 000	6 065 000
Total Equity	4 978 000	3 323 000	786 000	378 000

Income (NOK)	2022	2021	2020	2019
Revenue	53 469 000	51 778 000	38 906 000	20 926 000
Expenditure	48 344 000	44 928 000	33 819 000	20 563 000
Operating Profit	5 124 000	6 851 000	5 088 000	364 000
Financial Income	235 000	306 000	332 000	142 000
Financial Costs	462 000	338 000	716 000	321 000
Financial Balance	−227 000	−32 000	−384 000	−179 000
Earnings Before Tax	4 897 000	6 820 000	4 703 000	185 000
Tax	1 042 000	1 483 000	925 000	0
Net Income	3 855 000	5 337 000	3 779 000	185 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 066 000	2 045 000	1 283 000	839 000
Total Current Assets	14 745 000	12 989 000	10 507 000	5 226 000
Total Assets	19 811 000	15 034 000	11 790 000	6 065 000
Total Retained Equity	4 361 000	2 705 000	168 000	−240 000
Total Equity	4 978 000	3 323 000	786 000	378 000
Total Long-Term Debt	541 000	807 000	1 354 000	1 083 000
Total Current Debt	14 292 000	10 904 000	9 650 000	4 604 000
Total Equity and Debt	19 811 000	15 034 000	11 790 000	6 065 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	53 427 000	51 733 000	38 894 000	20 864 000
Other Income	42 000	45 000	13 000	62 000
Revenue	53 469 000	51 778 000	38 906 000	20 926 000
Cost of Goods Sold	27 171 000	26 667 000	21 387 000	12 764 000
Salary Costs	12 169 000	10 994 000	7 045 000	4 058 000
Depreciation	865 000	554 000	446 000	221 000
Impairment	0	0	0	0
Expenditure	48 344 000	44 928 000	33 819 000	20 563 000
Operating Profit	5 124 000	6 851 000	5 088 000	364 000
Financial Income	235 000	306 000	332 000	142 000
Financial Costs	462 000	338 000	716 000	321 000
Financial Balance	−227 000	−32 000	−384 000	−179 000
Dividends	2 200 000	2 800 000	3 000 000	0
Net Income	3 855 000	5 337 000	3 779 000	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	5 066 000	2 045 000	1 283 000	839 000
Total Tangible Assets	5 066 000	2 045 000	1 283 000	839 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 066 000	2 045 000	1 283 000	839 000
Stock	8 640 000	5 572 000	5 060 000	3 260 000
Total Investments	0	0	0	0
Cash, Bank	4 589 000	5 333 000	3 159 000	365 000
Total Current Assets	14 745 000	12 989 000	10 507 000	5 226 000
Total Assets	19 811 000	15 034 000	11 790 000	6 065 000
Total Equity	4 978 000	3 323 000	786 000	378 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	541 000	807 000	1 354 000	1 083 000
Creditors	6 706 000	2 343 000	2 311 000	2 916 000
Unpaid Taxes	2 310 000	2 336 000	1 968 000	880 000
Dividends	2 200 000	2 800 000	3 000 000	0
Other Current Debt	2 088 000	1 942 000	1 446 000	808 000
Total Current Debt	14 292 000	10 904 000	9 650 000	4 604 000
Total Equity and Debt	19 811 000	15 034 000	11 790 000	6 065 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,44 %	160,61 %	480,79 %	48,94 %
Debt-to-Equity Ratio	0,11	0,24	1,72	2,87
Operating Profit Margin	9,58 %	13,23 %	13,08 %	1,74 %
Current Ratio	1,03	1,19	1,09	1,14
Quick Ratio	2,61	2,44	2,29	3,89
Equity Ratio	0,25	0,22	0,07	0,06
Gross Profit Margin	49,18 %	48,5 %	45,03 %	39 %