SMART INVESTMENT AS

3230 SANDEFJORD

Finances

Return on Equity

889,04 %

Current Ratio

0,51

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 540 000	2 030 000	1 222 000	1 694 000
Net Income	−649 000	23 000	66 000	336 000
Total Assets	802 000	1 089 000	783 000	725 000
Total Equity	−73 000	576 000	552 000	486 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 540 000	2 030 000	1 222 000	1 694 000
Expenditure	3 190 000	2 000 000	1 133 000	1 320 000
Operating Profit	−650 000	30 000	90 000	373 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	0	0	7 000	4 000
Financial Balance	2 000	0	−6 000	−2 000
Earnings Before Tax	−649 000	30 000	85 000	371 000
Tax	0	7 000	19 000	35 000
Net Income	−649 000	23 000	66 000	336 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	351 000	384 000	315 000	315 000
Total Current Assets	451 000	705 000	468 000	410 000
Total Assets	802 000	1 089 000	783 000	725 000
Total Retained Equity	−103 000	546 000	522 000	456 000
Total Equity	−73 000	576 000	552 000	486 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	876 000	514 000	231 000	239 000
Total Equity and Debt	802 000	1 089 000	783 000	725 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 540 000	2 030 000	1 222 000	1 694 000
Other Income	0	0	0	0
Revenue	2 540 000	2 030 000	1 222 000	1 694 000
Cost of Goods Sold	0	0	0	12 000
Salary Costs	2 771 000	1 623 000	838 000	706 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 190 000	2 000 000	1 133 000	1 320 000
Operating Profit	−650 000	30 000	90 000	373 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	0	0	7 000	4 000
Financial Balance	2 000	0	−6 000	−2 000
Dividends	0	0	0	167 000
Net Income	−649 000	23 000	66 000	336 000

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	351 000	384 000	315 000	315 000
Total Fixed Assets	351 000	384 000	315 000	315 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	432 000	705 000	406 000	410 000
Total Current Assets	451 000	705 000	468 000	410 000
Total Assets	802 000	1 089 000	783 000	725 000
Total Equity	−73 000	576 000	552 000	486 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	51 000	20 000	4 000	51 000
Unpaid Taxes	543 000	311 000	139 000	95 000
Dividends	0	0	0	167 000
Other Current Debt	281 000	176 000	68 000	58 000
Total Current Debt	876 000	514 000	231 000	239 000
Total Equity and Debt	802 000	1 089 000	783 000	725 000

Financial indicators	2022	2021	2020	2019
Return on Equity	889,04 %	3,99 %	11,96 %	69,14 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−25,59 %	1,48 %	7,36 %	22,02 %
Current Ratio	0,51	1,37	2,03	1,72
Quick Ratio	0,51	1,37	2,03	1,72
Equity Ratio	−0,09	0,53	0,7	0,67
Gross Profit Margin	100 %	100 %	100 %	99,29 %