RÅDGIVNINGSKONTORET SOLUTION AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

45,98 %

Current Ratio

5,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	258 000	168 000	49 000	5 000
Net Income	40 000	42 000	1 000	4 000
Total Assets	107 000	108 000	36 000	4 000
Total Equity	87 000	47 000	4 000	4 000

Income (NOK)	2022	2021	2020	2019
Revenue	258 000	168 000	49 000	5 000
Expenditure	173 000	120 000	49 000	1 000
Operating Profit	85 000	48 000	1 000	4 000
Financial Income	0	0	0	0
Financial Costs	34 000	1 000	0	0
Financial Balance	−34 000	−1 000	0	0
Earnings Before Tax	51 000	47 000	1 000	4 000
Tax	11 000	5 000	0	0
Net Income	40 000	42 000	1 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	107 000	108 000	36 000	4 000
Total Assets	107 000	108 000	36 000	4 000
Total Retained Equity	57 000	17 000	−26 000	−26 000
Total Equity	87 000	47 000	4 000	4 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	20 000	61 000	32 000	0
Total Equity and Debt	107 000	108 000	36 000	4 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	258 000	168 000	49 000	5 000
Other Income	0	0	0	0
Revenue	258 000	168 000	49 000	5 000
Cost of Goods Sold	0	0	0	0
Salary Costs	34 000	28 000	9 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	173 000	120 000	49 000	1 000
Operating Profit	85 000	48 000	1 000	4 000
Financial Income	0	0	0	0
Financial Costs	34 000	1 000	0	0
Financial Balance	−34 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	40 000	42 000	1 000	4 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	34 000	108 000	36 000	0
Total Current Assets	107 000	108 000	36 000	4 000
Total Assets	107 000	108 000	36 000	4 000
Total Equity	87 000	47 000	4 000	4 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	5 000	49 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	4 000	8 000	29 000	0
Total Current Debt	20 000	61 000	32 000	0
Total Equity and Debt	107 000	108 000	36 000	4 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,98 %	89,36 %	25 %	100 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,95 %	28,57 %	2,04 %	80 %
Current Ratio	5,35	1,77	1,13	-
Quick Ratio	5,35	1,77	1,13	-
Equity Ratio	0,81	0,44	0,11	1
Gross Profit Margin	100 %	100 %	100 %	100 %