ELISABETH GUDDINGSMO AS

4050 SOLA

Finances

Share Ownership

Return on Equity

17,45 %

Current Ratio

5,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 184 000	1 220 000	1 191 000	676 000
Net Income	141 000	283 000	275 000	85 000
Total Assets	1 010 000	975 000	605 000	525 000
Total Equity	808 000	667 000	384 000	109 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 184 000	1 220 000	1 191 000	676 000
Expenditure	1 002 000	854 000	836 000	568 000
Operating Profit	181 000	365 000	354 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	2 000	0
Financial Balance	0	−2 000	−2 000	0
Earnings Before Tax	181 000	363 000	352 000	108 000
Tax	40 000	80 000	78 000	24 000
Net Income	141 000	283 000	275 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 010 000	975 000	605 000	525 000
Total Assets	1 010 000	975 000	605 000	525 000
Total Retained Equity	778 000	637 000	354 000	79 000
Total Equity	808 000	667 000	384 000	109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	201 000	308 000	222 000	416 000
Total Equity and Debt	1 010 000	975 000	605 000	525 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 184 000	1 220 000	1 191 000	676 000
Other Income	0	0	0	0
Revenue	1 184 000	1 220 000	1 191 000	676 000
Cost of Goods Sold	0	0	0	0
Salary Costs	866 000	809 000	787 000	550 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 002 000	854 000	836 000	568 000
Operating Profit	181 000	365 000	354 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	2 000	0
Financial Balance	0	−2 000	−2 000	0
Dividends	0	0	0	0
Net Income	141 000	283 000	275 000	85 000

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	1 008 000	750 000	604 000	419 000
Total Current Assets	1 010 000	975 000	605 000	525 000
Total Assets	1 010 000	975 000	605 000	525 000
Total Equity	808 000	667 000	384 000	109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	4 000	0	3 000
Unpaid Taxes	65 000	137 000	96 000	331 000
Dividends	0	0	0	0
Other Current Debt	93 000	87 000	47 000	59 000
Total Current Debt	201 000	308 000	222 000	416 000
Total Equity and Debt	1 010 000	975 000	605 000	525 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,45 %	42,43 %	71,61 %	77,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,29 %	29,92 %	29,72 %	16,12 %
Current Ratio	5,02	3,17	2,73	1,26
Quick Ratio	5,02	3,17	2,73	1,26
Equity Ratio	0,8	0,68	0,63	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %