SMARTKONSULT AS

7017 TRONDHEIM

Finances

Return on Equity

−0,16 %

Current Ratio

1 664,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−11 000	6 814 000	542 000	251 000
Total Assets	7 090 000	7 117 000	2 293 000	1 940 000
Total Equity	7 087 000	7 098 000	2 084 000	1 742 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	52 000	28 000	6 000	6 000
Operating Profit	−52 000	−28 000	−6 000	−6 000
Financial Income	42 000	6 842 000	576 000	260 000
Financial Costs	1 000	0	25 000	0
Financial Balance	41 000	6 842 000	551 000	260 000
Earnings Before Tax	−11 000	6 814 000	545 000	254 000
Tax	0	0	3 000	3 000
Net Income	−11 000	6 814 000	542 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 097 000	2 104 000	996 000	1 018 000
Total Current Assets	4 993 000	5 013 000	1 297 000	922 000
Total Assets	7 090 000	7 117 000	2 293 000	1 940 000
Total Retained Equity	7 049 000	7 060 000	2 046 000	1 704 000
Total Equity	7 087 000	7 098 000	2 084 000	1 742 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 000	19 000	209 000	198 000
Total Equity and Debt	7 090 000	7 117 000	2 293 000	1 940 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	12 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	52 000	28 000	6 000	6 000
Operating Profit	−52 000	−28 000	−6 000	−6 000
Financial Income	42 000	6 842 000	576 000	260 000
Financial Costs	1 000	0	25 000	0
Financial Balance	41 000	6 842 000	551 000	260 000
Dividends	0	0	200 000	100 000
Net Income	−11 000	6 814 000	542 000	251 000

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	2 097 000	2 104 000	996 000	1 018 000
Total Fixed Assets	2 097 000	2 104 000	996 000	1 018 000
Stock	0	0	0	0
Total Investments	2 418 000	0	532 000	0
Cash, Bank	2 575 000	5 013 000	766 000	922 000
Total Current Assets	4 993 000	5 013 000	1 297 000	922 000
Total Assets	7 090 000	7 117 000	2 293 000	1 940 000
Total Equity	7 087 000	7 098 000	2 084 000	1 742 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	200 000	100 000
Other Current Debt	1 000	18 000	6 000	95 000
Total Current Debt	3 000	19 000	209 000	198 000
Total Equity and Debt	7 090 000	7 117 000	2 293 000	1 940 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,16 %	96 %	26,01 %	14,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1 664,33	263,84	6,21	4,66
Quick Ratio	1 664,33	263,84	6,21	4,66
Equity Ratio	1	1	0,91	0,9
Gross Profit Margin	-	-	-	-