SOLAR EKSPERTEN AS

0679 OSLO

Finances

Share Ownership

Return on Equity

29,07 %

Current Ratio

5,14

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 764 000	1 860 000	1 518 000	28 000
Net Income	332 000	478 000	300 000	4 000
Total Assets	1 683 000	1 464 000	1 174 000	71 000
Total Equity	1 142 000	811 000	333 000	34 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 764 000	1 860 000	1 518 000	28 000
Expenditure	1 308 000	1 227 000	1 114 000	23 000
Operating Profit	455 000	633 000	405 000	5 000
Financial Income	0	0	0	0
Financial Costs	30 000	21 000	21 000	0
Financial Balance	−30 000	−21 000	−21 000	0
Earnings Before Tax	425 000	612 000	384 000	5 000
Tax	94 000	135 000	85 000	1 000
Net Income	332 000	478 000	300 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	332 000	465 000	579 000	23 000
Total Current Assets	1 352 000	999 000	595 000	48 000
Total Assets	1 683 000	1 464 000	1 174 000	71 000
Total Retained Equity	1 112 000	781 000	303 000	4 000
Total Equity	1 142 000	811 000	333 000	34 000
Total Long-Term Debt	278 000	385 000	482 000	1 000
Total Current Debt	263 000	268 000	359 000	37 000
Total Equity and Debt	1 683 000	1 464 000	1 174 000	71 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 761 000	1 860 000	1 491 000	19 000
Other Income	3 000	0	27 000	8 000
Revenue	1 764 000	1 860 000	1 518 000	28 000
Cost of Goods Sold	41 000	52 000	37 000	0
Salary Costs	804 000	571 000	652 000	0
Depreciation	133 000	131 000	71 000	0
Impairment	0	0	0	0
Expenditure	1 308 000	1 227 000	1 114 000	23 000
Operating Profit	455 000	633 000	405 000	5 000
Financial Income	0	0	0	0
Financial Costs	30 000	21 000	21 000	0
Financial Balance	−30 000	−21 000	−21 000	0
Dividends	0	0	0	0
Net Income	332 000	478 000	300 000	4 000

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	332 000	465 000	579 000	23 000
Total Tangible Assets	332 000	465 000	579 000	23 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	332 000	465 000	579 000	23 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 186 000	643 000	257 000	14 000
Total Current Assets	1 352 000	999 000	595 000	48 000
Total Assets	1 683 000	1 464 000	1 174 000	71 000
Total Equity	1 142 000	811 000	333 000	34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	278 000	385 000	482 000	1 000
Creditors	14 000	−4 000	40 000	37 000
Unpaid Taxes	78 000	76 000	111 000	0
Dividends	0	0	0	0
Other Current Debt	72 000	62 000	142 000	0
Total Current Debt	263 000	268 000	359 000	37 000
Total Equity and Debt	1 683 000	1 464 000	1 174 000	71 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,07 %	58,94 %	90,09 %	11,76 %
Debt-to-Equity Ratio	0,24	0,47	1,45	0,03
Operating Profit Margin	25,79 %	34,03 %	26,68 %	17,86 %
Current Ratio	5,14	3,73	1,66	1,3
Quick Ratio	5,14	3,73	1,66	1,3
Equity Ratio	0,68	0,55	0,28	0,48
Gross Profit Margin	97,68 %	97,2 %	97,56 %	100 %