SOLVE-IT AS

8015 BODØ

Finances

Share Ownership

Return on Equity

105,29 %

Current Ratio

1,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 434 000	1 485 000	1 479 000	1 339 000
Net Income	199 000	158 000	203 000	127 000
Total Assets	671 000	626 000	619 000	501 000
Total Equity	189 000	140 000	132 000	130 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 434 000	1 485 000	1 479 000	1 339 000
Expenditure	1 178 000	1 282 000	1 219 000	1 177 000
Operating Profit	255 000	203 000	260 000	162 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	255 000	203 000	260 000	162 000
Tax	56 000	45 000	57 000	36 000
Net Income	199 000	158 000	203 000	127 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	7 000
Total Current Assets	671 000	626 000	619 000	494 000
Total Assets	671 000	626 000	619 000	501 000
Total Retained Equity	159 000	110 000	102 000	100 000
Total Equity	189 000	140 000	132 000	130 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	482 000	486 000	487 000	370 000
Total Equity and Debt	671 000	626 000	619 000	501 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 434 000	1 485 000	1 479 000	1 339 000
Other Income	0	0	0	0
Revenue	1 434 000	1 485 000	1 479 000	1 339 000
Cost of Goods Sold	0	0	0	0
Salary Costs	998 000	1 109 000	998 000	862 000
Depreciation	0	0	7 000	9 000
Impairment	0	0	0	0
Expenditure	1 178 000	1 282 000	1 219 000	1 177 000
Operating Profit	255 000	203 000	260 000	162 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	150 000	150 000	200 000	125 000
Net Income	199 000	158 000	203 000	127 000

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	7 000
Total Tangible Assets	0	0	0	7 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	112 000	118 000	143 000	209 000
Total Current Assets	671 000	626 000	619 000	494 000
Total Assets	671 000	626 000	619 000	501 000
Total Equity	189 000	140 000	132 000	130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	6 000	7 000	7 000	5 000
Unpaid Taxes	163 000	167 000	120 000	90 000
Dividends	150 000	150 000	200 000	125 000
Other Current Debt	106 000	117 000	101 000	114 000
Total Current Debt	482 000	486 000	487 000	370 000
Total Equity and Debt	671 000	626 000	619 000	501 000

Financial indicators	2022	2021	2020	2019
Return on Equity	105,29 %	112,86 %	153,79 %	97,69 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	17,78 %	13,67 %	17,58 %	12,1 %
Current Ratio	1,39	1,29	1,27	1,34
Quick Ratio	1,39	1,29	1,27	1,34
Equity Ratio	0,28	0,22	0,21	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %