NO1 SOLUTIONS AS

8646 KORGEN

Finances

Share Ownership

Return on Equity

406,67 %

Current Ratio

0,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	713 000	863 000	1 082 000	1 206 000
Net Income	122 000	378 000	172 000	301 000
Total Assets	344 000	718 000	935 000	1 129 000
Total Equity	30 000	30 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	713 000	863 000	1 082 000	1 206 000
Expenditure	575 000	337 000	878 000	841 000
Operating Profit	138 000	526 000	204 000	365 000
Financial Income	24 000	22 000	37 000	24 000
Financial Costs	6 000	64 000	19 000	3 000
Financial Balance	18 000	−42 000	18 000	21 000
Earnings Before Tax	157 000	485 000	221 000	385 000
Tax	35 000	107 000	49 000	85 000
Net Income	122 000	378 000	172 000	301 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	313 000	692 000	864 000	1 125 000
Total Current Assets	30 000	26 000	72 000	5 000
Total Assets	344 000	718 000	935 000	1 129 000
Total Retained Equity	0	0	0	0
Total Equity	30 000	30 000	30 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	314 000	688 000	905 000	1 099 000
Total Equity and Debt	344 000	718 000	935 000	1 129 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	713 000	863 000	1 082 000	1 170 000
Other Income	0	0	0	36 000
Revenue	713 000	863 000	1 082 000	1 206 000
Cost of Goods Sold	0	0	0	0
Salary Costs	240 000	26 000	418 000	524 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	575 000	337 000	878 000	841 000
Operating Profit	138 000	526 000	204 000	365 000
Financial Income	24 000	22 000	37 000	24 000
Financial Costs	6 000	64 000	19 000	3 000
Financial Balance	18 000	−42 000	18 000	21 000
Dividends	122 000	378 000	172 000	511 000
Net Income	122 000	378 000	172 000	301 000

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	313 000	692 000	864 000	1 125 000
Total Fixed Assets	313 000	692 000	864 000	1 125 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	11 000	58 000	1 000
Total Current Assets	30 000	26 000	72 000	5 000
Total Assets	344 000	718 000	935 000	1 129 000
Total Equity	30 000	30 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	97 000	167 000	483 000	260 000
Unpaid Taxes	23 000	6 000	17 000	139 000
Dividends	122 000	378 000	172 000	511 000
Other Current Debt	38 000	30 000	184 000	105 000
Total Current Debt	314 000	688 000	905 000	1 099 000
Total Equity and Debt	344 000	718 000	935 000	1 129 000

Financial indicators	2022	2021	2020	2019
Return on Equity	406,67 %	1 260 %	573,33 %	1 003,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,35 %	60,95 %	18,85 %	30,27 %
Current Ratio	0,1	0,04	0,08	0
Quick Ratio	0,1	0,04	0,08	0
Equity Ratio	0,09	0,04	0,03	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %