SOLSIKKEN LEGEPRAKSIS AS

1281 OSLO

Finances

Return on Equity

54,58 %

Current Ratio

3,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 858 000	3 634 000	4 058 000	3 288 000
Net Income	2 891 000	941 000	730 000	906 000
Total Assets	6 557 000	3 187 000	1 871 000	1 712 000
Total Equity	5 297 000	2 406 000	1 666 000	936 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 858 000	3 634 000	4 058 000	3 288 000
Expenditure	1 151 000	2 441 000	3 119 000	2 126 000
Operating Profit	3 707 000	1 193 000	939 000	1 162 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	3 000	0
Financial Balance	0	2 000	−3 000	0
Earnings Before Tax	3 707 000	1 195 000	936 000	1 162 000
Tax	815 000	255 000	206 000	256 000
Net Income	2 891 000	941 000	730 000	906 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 666 000	0	0	0
Total Current Assets	3 891 000	3 187 000	1 871 000	1 712 000
Total Assets	6 557 000	3 187 000	1 871 000	1 712 000
Total Retained Equity	5 267 000	2 376 000	1 636 000	906 000
Total Equity	5 297 000	2 406 000	1 666 000	936 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 259 000	781 000	205 000	776 000
Total Equity and Debt	6 557 000	3 187 000	1 871 000	1 712 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 608 000	3 329 000	4 058 000	3 288 000
Other Income	1 250 000	305 000	0	0
Revenue	4 858 000	3 634 000	4 058 000	3 288 000
Cost of Goods Sold	1 136 000	906 000	1 032 000	889 000
Salary Costs	0	1 534 000	2 047 000	1 213 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 151 000	2 441 000	3 119 000	2 126 000
Operating Profit	3 707 000	1 193 000	939 000	1 162 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	3 000	0
Financial Balance	0	2 000	−3 000	0
Dividends	0	201 000	0	0
Net Income	2 891 000	941 000	730 000	906 000

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	2 666 000	0	0	0
Total Fixed Assets	2 666 000	0	0	0
Stock	0	0	0	0
Total Investments	1 280 000	1 130 000	930 000	0
Cash, Bank	2 611 000	2 057 000	941 000	1 712 000
Total Current Assets	3 891 000	3 187 000	1 871 000	1 712 000
Total Assets	6 557 000	3 187 000	1 871 000	1 712 000
Total Equity	5 297 000	2 406 000	1 666 000	936 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	36 000	0
Unpaid Taxes	55 000	107 000	139 000	89 000
Dividends	0	201 000	0	0
Other Current Debt	389 000	419 000	−177 000	431 000
Total Current Debt	1 259 000	781 000	205 000	776 000
Total Equity and Debt	6 557 000	3 187 000	1 871 000	1 712 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,58 %	39,11 %	43,82 %	96,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	76,31 %	32,83 %	23,14 %	35,34 %
Current Ratio	3,09	4,08	9,13	2,21
Quick Ratio	3,09	4,08	9,13	2,21
Equity Ratio	0,81	0,75	0,89	0,55
Gross Profit Margin	76,62 %	75,07 %	74,57 %	72,96 %