SMARTHELP AS

7014 TRONDHEIM

Finances

Share Ownership

Return on Equity

−124,83 %

Current Ratio

0,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	57 000	69 000	221 000	513 000
Net Income	−186 000	−173 000	−524 000	−158 000
Total Assets	386 000	572 000	766 000	1 546 000
Total Equity	149 000	335 000	508 000	1 032 000

Income (NOK)	2022	2021	2020	2019
Revenue	57 000	69 000	221 000	513 000
Expenditure	239 000	237 000	175 000	704 000
Operating Profit	−182 000	−168 000	45 000	−191 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	6 000	3 000
Financial Balance	−4 000	−5 000	−6 000	−3 000
Earnings Before Tax	−186 000	−173 000	39 000	−193 000
Tax	0	0	562 000	−35 000
Net Income	−186 000	−173 000	−524 000	−158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	377 000	565 000	753 000	1 504 000
Total Current Assets	9 000	7 000	12 000	42 000
Total Assets	386 000	572 000	766 000	1 546 000
Total Retained Equity	0	0	0	0
Total Equity	149 000	335 000	508 000	1 032 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	237 000	237 000	258 000	514 000
Total Equity and Debt	386 000	572 000	766 000	1 546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	57 000	57 000	221 000	438 000
Other Income	0	12 000	0	75 000
Revenue	57 000	69 000	221 000	513 000
Cost of Goods Sold	0	0	0	29 000
Salary Costs	0	0	−249 000	261 000
Depreciation	188 000	188 000	188 000	0
Impairment	0	0	0	0
Expenditure	239 000	237 000	175 000	704 000
Operating Profit	−182 000	−168 000	45 000	−191 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	6 000	3 000
Financial Balance	−4 000	−5 000	−6 000	−3 000
Dividends	0	0	0	0
Net Income	−186 000	−173 000	−524 000	−158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	377 000	565 000	753 000	1 504 000
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	0	0
Total Fixed Assets	377 000	565 000	753 000	1 504 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	30 000
Total Current Assets	9 000	7 000	12 000	42 000
Total Assets	386 000	572 000	766 000	1 546 000
Total Equity	149 000	335 000	508 000	1 032 000
Short-Term Group Debt	161 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	2 000	4 000	8 000
Unpaid Taxes	6 000	7 000	7 000	52 000
Dividends	0	0	0	0
Other Current Debt	53 000	228 000	247 000	455 000
Total Current Debt	237 000	237 000	258 000	514 000
Total Equity and Debt	386 000	572 000	766 000	1 546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−124,83 %	−51,64 %	−103,15 %	−15,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−319,3 %	−243,48 %	20,36 %	−37,23 %
Current Ratio	0,04	0,03	0,05	0,08
Quick Ratio	0,04	0,03	0,05	0,08
Equity Ratio	0,39	0,59	0,66	0,67
Gross Profit Margin	100 %	100 %	100 %	94,35 %