REAL TECH SOLUTIONS AS

0976 OSLO

Finances

Return on Equity

133,64 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 804 000	1 161 000	1 511 000	777 000
Net Income	147 000	−37 000	−61 000	−16 000
Total Assets	1 406 000	737 000	139 000	223 000
Total Equity	110 000	−37 000	0	14 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 804 000	1 161 000	1 511 000	777 000
Expenditure	1 615 000	1 208 000	1 589 000	797 000
Operating Profit	188 000	−47 000	−78 000	−20 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	188 000	−47 000	−78 000	−20 000
Tax	41 000	−10 000	−17 000	−4 000
Net Income	147 000	−37 000	−61 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	43 000	0	27 000
Total Current Assets	1 362 000	695 000	139 000	196 000
Total Assets	1 406 000	737 000	139 000	223 000
Total Retained Equity	80 000	−67 000	−30 000	−16 000
Total Equity	110 000	−37 000	0	14 000
Total Long-Term Debt	0	0	9 000	0
Total Current Debt	1 296 000	774 000	130 000	209 000
Total Equity and Debt	1 406 000	737 000	139 000	223 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 804 000	1 161 000	1 511 000	777 000
Other Income	0	0	0	0
Revenue	1 804 000	1 161 000	1 511 000	777 000
Cost of Goods Sold	74 000	0	177 000	53 000
Salary Costs	1 336 000	886 000	1 253 000	639 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 615 000	1 208 000	1 589 000	797 000
Operating Profit	188 000	−47 000	−78 000	−20 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	147 000	−37 000	−61 000	−16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	28 000	0	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	22 000
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	22 000
Total Fiancial Fixed Assets	16 000	15 000	0	0
Total Fixed Assets	44 000	43 000	0	27 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	821 000	153 000	6 000	28 000
Total Current Assets	1 362 000	695 000	139 000	196 000
Total Assets	1 406 000	737 000	139 000	223 000
Total Equity	110 000	−37 000	0	14 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	9 000	0
Creditors	0	1 000	1 000	1 000
Unpaid Taxes	928 000	234 000	11 000	146 000
Dividends	0	0	0	0
Other Current Debt	367 000	539 000	118 000	62 000
Total Current Debt	1 296 000	774 000	130 000	209 000
Total Equity and Debt	1 406 000	737 000	139 000	223 000

Financial indicators	2022	2021	2020	2019
Return on Equity	133,64 %	100 %	-	−114,29 %
Debt-to-Equity Ratio	0	−0	-	0
Operating Profit Margin	10,42 %	−4,05 %	−5,16 %	−2,57 %
Current Ratio	1,05	0,9	1,07	0,94
Quick Ratio	1,05	0,9	1,07	0,94
Equity Ratio	0,08	−0,05	0	0,06
Gross Profit Margin	95,9 %	100 %	88,29 %	93,18 %