RAMP SOLUTIONS AS

5037 BERGEN

Finances

Share Ownership

Return on Equity

7,03 %

Current Ratio

9,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 157 000	1 990 000	1 374 000	1 403 000
Net Income	154 000	346 000	−283 000	−105 000
Total Assets	2 446 000	2 277 000	1 887 000	2 353 000
Total Equity	2 191 000	2 037 000	1 686 000	1 969 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 157 000	1 990 000	1 374 000	1 403 000
Expenditure	2 003 000	1 599 000	1 657 000	1 512 000
Operating Profit	154 000	390 000	−283 000	−109 000
Financial Income	53 000	1 000	0	2 000
Financial Costs	7 000	0	0	0
Financial Balance	46 000	1 000	0	2 000
Earnings Before Tax	199 000	391 000	−283 000	−106 000
Tax	45 000	44 000	0	−1 000
Net Income	154 000	346 000	−283 000	−105 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	54 000	105 000	150 000
Total Current Assets	2 446 000	2 224 000	1 782 000	2 203 000
Total Assets	2 446 000	2 277 000	1 887 000	2 353 000
Total Retained Equity	241 000	87 000	−264 000	19 000
Total Equity	2 191 000	2 037 000	1 686 000	1 969 000
Total Long-Term Debt	0	1 000	12 000	12 000
Total Current Debt	254 000	240 000	189 000	371 000
Total Equity and Debt	2 446 000	2 277 000	1 887 000	2 353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 006 000	1 980 000	1 374 000	1 403 000
Other Income	151 000	9 000	0	0
Revenue	2 157 000	1 990 000	1 374 000	1 403 000
Cost of Goods Sold	1 169 000	746 000	846 000	611 000
Salary Costs	616 000	302 000	107 000	211 000
Depreciation	0	51 000	45 000	45 000
Impairment	0	0	0	0
Expenditure	2 003 000	1 599 000	1 657 000	1 512 000
Operating Profit	154 000	390 000	−283 000	−109 000
Financial Income	53 000	1 000	0	2 000
Financial Costs	7 000	0	0	0
Financial Balance	46 000	1 000	0	2 000
Dividends	0	0	0	0
Net Income	154 000	346 000	−283 000	−105 000

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	54 000	105 000	150 000
Total Tangible Assets	0	54 000	105 000	150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	54 000	105 000	150 000
Stock	326 000	558 000	367 000	253 000
Total Investments	0	0	0	0
Cash, Bank	1 843 000	1 162 000	318 000	101 000
Total Current Assets	2 446 000	2 224 000	1 782 000	2 203 000
Total Assets	2 446 000	2 277 000	1 887 000	2 353 000
Total Equity	2 191 000	2 037 000	1 686 000	1 969 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	12 000	12 000
Creditors	75 000	5 000	129 000	287 000
Unpaid Taxes	63 000	148 000	54 000	77 000
Dividends	0	0	0	0
Other Current Debt	71 000	31 000	6 000	4 000
Total Current Debt	254 000	240 000	189 000	371 000
Total Equity and Debt	2 446 000	2 277 000	1 887 000	2 353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,03 %	16,99 %	−16,79 %	−5,33 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	7,14 %	19,6 %	−20,6 %	−7,77 %
Current Ratio	9,63	9,27	9,43	5,94
Quick Ratio	−33,97	−6,99	−10,01	18,67
Equity Ratio	0,9	0,89	0,89	0,84
Gross Profit Margin	45,8 %	62,51 %	38,43 %	56,45 %