REVOLUTIONARY SOLUTIONS AS

0282 OSLO

Finances

Share Ownership

Return on Equity

65,37 %

Current Ratio

0,05

Debt-to-Equity Ratio

0,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	934 000	623 000	569 000	1 082 000
Net Income	134 000	412 000	210 000	650 000
Total Assets	422 000	758 000	631 000	646 000
Total Equity	205 000	71 000	−341 000	−551 000

Income (NOK)	2022	2021	2020	2019
Revenue	934 000	623 000	569 000	1 082 000
Expenditure	761 000	200 000	358 000	431 000
Operating Profit	173 000	423 000	210 000	650 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	172 000	423 000	210 000	650 000
Tax	38 000	11 000	0	0
Net Income	134 000	412 000	210 000	650 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	417 000	20 000	20 000	20 000
Total Current Assets	5 000	738 000	611 000	626 000
Total Assets	422 000	758 000	631 000	646 000
Total Retained Equity	175 000	41 000	−371 000	−581 000
Total Equity	205 000	71 000	−341 000	−551 000
Total Long-Term Debt	124 000	611 000	958 000	1 025 000
Total Current Debt	93 000	76 000	13 000	172 000
Total Equity and Debt	422 000	758 000	631 000	646 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	934 000	623 000	569 000	1 082 000
Other Income	0	0	0	0
Revenue	934 000	623 000	569 000	1 082 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 000	6 000	7 000	29 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	761 000	200 000	358 000	431 000
Operating Profit	173 000	423 000	210 000	650 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	134 000	412 000	210 000	650 000

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	417 000	20 000	20 000	20 000
Total Fixed Assets	417 000	20 000	20 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	133 000	58 000	12 000
Total Current Assets	5 000	738 000	611 000	626 000
Total Assets	422 000	758 000	631 000	646 000
Total Equity	205 000	71 000	−341 000	−551 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	124 000	611 000	958 000	1 025 000
Creditors	1 000	0	0	42 000
Unpaid Taxes	53 000	65 000	13 000	130 000
Dividends	0	0	0	0
Other Current Debt	2 000	0	0	0
Total Current Debt	93 000	76 000	13 000	172 000
Total Equity and Debt	422 000	758 000	631 000	646 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,37 %	580,28 %	−61,58 %	−117,97 %
Debt-to-Equity Ratio	0,6	8,61	−2,81	−1,86
Operating Profit Margin	18,52 %	67,9 %	36,91 %	60,07 %
Current Ratio	0,05	9,71	47	3,64
Quick Ratio	0,05	9,71	47	3,64
Equity Ratio	0,49	0,09	−0,54	−0,85
Gross Profit Margin	100 %	100 %	100 %	100 %