SMART INSPECTION AS

4630 KRISTIANSAND S

Finances

Return on Equity

52,05 %

Current Ratio

1,31

Debt-to-Equity Ratio

3,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 097 000	7 839 000	12 243 000	6 889 000
Net Income	534 000	−1 440 000	13 000	642 000
Total Assets	7 004 000	6 874 000	4 812 000	4 665 000
Total Equity	1 026 000	692 000	756 000	744 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 097 000	7 839 000	12 243 000	6 889 000
Expenditure	10 440 000	9 202 000	12 152 000	6 150 000
Operating Profit	656 000	−1 363 000	92 000	739 000
Financial Income	1 000	1 000	5 000	1 000
Financial Costs	123 000	78 000	84 000	97 000
Financial Balance	−122 000	−77 000	−79 000	−96 000
Earnings Before Tax	534 000	−1 440 000	13 000	642 000
Tax	0	0	0	0
Net Income	534 000	−1 440 000	13 000	642 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 470 000	3 234 000	1 131 000	1 308 000
Total Current Assets	3 535 000	3 640 000	3 681 000	3 357 000
Total Assets	7 004 000	6 874 000	4 812 000	4 665 000
Total Retained Equity	347 000	0	−1 741 000	544 000
Total Equity	1 026 000	692 000	756 000	744 000
Total Long-Term Debt	3 288 000	3 336 000	1 563 000	1 785 000
Total Current Debt	2 691 000	2 845 000	2 493 000	2 136 000
Total Equity and Debt	7 004 000	6 874 000	4 812 000	4 665 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 096 000	7 839 000	10 509 000	6 009 000
Other Income	0	0	1 735 000	880 000
Revenue	11 097 000	7 839 000	12 243 000	6 889 000
Cost of Goods Sold	4 000	0	0	0
Salary Costs	7 230 000	5 528 000	9 556 000	4 233 000
Depreciation	860 000	1 190 000	500 000	394 000
Impairment	0	0	0	0
Expenditure	10 440 000	9 202 000	12 152 000	6 150 000
Operating Profit	656 000	−1 363 000	92 000	739 000
Financial Income	1 000	1 000	5 000	1 000
Financial Costs	123 000	78 000	84 000	97 000
Financial Balance	−122 000	−77 000	−79 000	−96 000
Dividends	0	0	0	0
Net Income	534 000	−1 440 000	13 000	642 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 959 000	2 746 000	250 000	400 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	164 000	441 000	820 000	908 000
Total Tangible Assets	164 000	441 000	820 000	908 000
Total Fiancial Fixed Assets	347 000	46 000	60 000	0
Total Fixed Assets	3 470 000	3 234 000	1 131 000	1 308 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 673 000	2 598 000	637 000	2 468 000
Total Current Assets	3 535 000	3 640 000	3 681 000	3 357 000
Total Assets	7 004 000	6 874 000	4 812 000	4 665 000
Total Equity	1 026 000	692 000	756 000	744 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 288 000	3 336 000	1 563 000	1 785 000
Creditors	227 000	335 000	303 000	215 000
Unpaid Taxes	919 000	571 000	301 000	543 000
Dividends	0	0	0	0
Other Current Debt	1 545 000	1 939 000	1 889 000	1 377 000
Total Current Debt	2 691 000	2 845 000	2 493 000	2 136 000
Total Equity and Debt	7 004 000	6 874 000	4 812 000	4 665 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,05 %	−208,09 %	1,72 %	86,29 %
Debt-to-Equity Ratio	3,2	4,82	2,07	2,4
Operating Profit Margin	5,91 %	−17,39 %	0,75 %	10,73 %
Current Ratio	1,31	1,28	1,48	1,57
Quick Ratio	1,31	1,28	1,48	1,57
Equity Ratio	0,15	0,1	0,16	0,16
Gross Profit Margin	99,96 %	100 %	100 %	100 %