NETSOLUTION AS

3036 DRAMMEN

Finances

Share Ownership

Return on Equity

21,77 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 552 000	1 433 000	1 562 000	1 338 000
Net Income	276 000	255 000	628 000	192 000
Total Assets	2 470 000	2 422 000	1 920 000	1 338 000
Total Equity	1 268 000	1 992 000	1 737 000	1 109 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 552 000	1 433 000	1 562 000	1 338 000
Expenditure	1 197 000	1 105 000	854 000	993 000
Operating Profit	354 000	328 000	708 000	345 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	0	−1 000	−1 000	−2 000
Earnings Before Tax	354 000	327 000	707 000	344 000
Tax	78 000	72 000	79 000	152 000
Net Income	276 000	255 000	628 000	192 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 066 000	1 697 000	1 408 000	1 116 000
Total Current Assets	1 404 000	725 000	512 000	222 000
Total Assets	2 470 000	2 422 000	1 920 000	1 338 000
Total Retained Equity	0	−243 000	−498 000	−1 126 000
Total Equity	1 268 000	1 992 000	1 737 000	1 109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 202 000	431 000	183 000	229 000
Total Equity and Debt	2 470 000	2 422 000	1 920 000	1 338 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 552 000	1 433 000	1 562 000	1 338 000
Other Income	0	0	0	0
Revenue	1 552 000	1 433 000	1 562 000	1 338 000
Cost of Goods Sold	0	0	0	61 000
Salary Costs	0	0	0	0
Depreciation	1 097 000	1 007 000	837 000	914 000
Impairment	0	0	0	0
Expenditure	1 197 000	1 105 000	854 000	993 000
Operating Profit	354 000	328 000	708 000	345 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	0	−1 000	−1 000	−2 000
Dividends	1 000 000	0	0	0
Net Income	276 000	255 000	628 000	192 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	191 000	114 000	91 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	874 000	1 583 000	1 317 000	1 116 000
Total Tangible Assets	874 000	1 583 000	1 317 000	1 116 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 066 000	1 697 000	1 408 000	1 116 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 287 000	587 000	457 000	98 000
Total Current Assets	1 404 000	725 000	512 000	222 000
Total Assets	2 470 000	2 422 000	1 920 000	1 338 000
Total Equity	1 268 000	1 992 000	1 737 000	1 109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	335 000	0	90 000
Unpaid Taxes	47 000	0	13 000	0
Dividends	1 000 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 202 000	431 000	183 000	229 000
Total Equity and Debt	2 470 000	2 422 000	1 920 000	1 338 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,77 %	12,8 %	36,15 %	17,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,81 %	22,89 %	45,33 %	25,78 %
Current Ratio	1,17	1,68	2,8	0,97
Quick Ratio	1,17	1,68	2,8	0,97
Equity Ratio	0,51	0,82	0,9	0,83
Gross Profit Margin	100 %	100 %	100 %	95,44 %