SOL MARKISER AS

1166 OSLO

Finances

Share Ownership

Return on Equity

40,39 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 974 000	2 797 000	2 126 000	2 926 000
Net Income	729 000	1 238 000	729 000	1 101 000
Total Assets	4 616 000	3 878 000	3 069 000	3 609 000
Total Equity	1 805 000	1 801 000	1 793 000	1 788 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 974 000	2 797 000	2 126 000	2 926 000
Expenditure	1 078 000	1 219 000	1 213 000	1 525 000
Operating Profit	898 000	1 578 000	914 000	1 401 000
Financial Income	34 000	9 000	21 000	12 000
Financial Costs	1 000	0	0	1 000
Financial Balance	33 000	9 000	21 000	11 000
Earnings Before Tax	930 000	1 587 000	934 000	1 412 000
Tax	201 000	349 000	205 000	311 000
Net Income	729 000	1 238 000	729 000	1 101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 801 000	15 000	19 000	0
Total Current Assets	2 815 000	3 863 000	3 050 000	3 609 000
Total Assets	4 616 000	3 878 000	3 069 000	3 609 000
Total Retained Equity	1 705 000	1 701 000	1 693 000	1 688 000
Total Equity	1 805 000	1 801 000	1 793 000	1 788 000
Total Long-Term Debt	0	3 000	1 000	0
Total Current Debt	2 811 000	2 074 000	1 275 000	1 821 000
Total Equity and Debt	4 616 000	3 878 000	3 069 000	3 609 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 974 000	2 797 000	2 126 000	2 926 000
Other Income	0	0	0	0
Revenue	1 974 000	2 797 000	2 126 000	2 926 000
Cost of Goods Sold	255 000	397 000	387 000	702 000
Salary Costs	626 000	621 000	618 000	601 000
Depreciation	4 000	4 000	1 000	0
Impairment	0	0	0	0
Expenditure	1 078 000	1 219 000	1 213 000	1 525 000
Operating Profit	898 000	1 578 000	914 000	1 401 000
Financial Income	34 000	9 000	21 000	12 000
Financial Costs	1 000	0	0	1 000
Financial Balance	33 000	9 000	21 000	11 000
Dividends	0	0	0	0
Net Income	729 000	1 238 000	729 000	1 101 000

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	11 000	15 000	19 000	0
Total Tangible Assets	11 000	15 000	19 000	0
Total Fiancial Fixed Assets	1 790 000	0	0	0
Total Fixed Assets	1 801 000	15 000	19 000	0
Stock	7 000	0	0	0
Total Investments	0	1 000	1 000	1 000
Cash, Bank	2 808 000	3 625 000	2 547 000	2 766 000
Total Current Assets	2 815 000	3 863 000	3 050 000	3 609 000
Total Assets	4 616 000	3 878 000	3 069 000	3 609 000
Total Equity	1 805 000	1 801 000	1 793 000	1 788 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	1 000	0
Creditors	17 000	29 000	7 000	35 000
Unpaid Taxes	191 000	353 000	219 000	201 000
Dividends	0	0	0	0
Other Current Debt	2 604 000	1 691 000	1 049 000	1 580 000
Total Current Debt	2 811 000	2 074 000	1 275 000	1 821 000
Total Equity and Debt	4 616 000	3 878 000	3 069 000	3 609 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,39 %	68,74 %	40,66 %	61,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	45,49 %	56,42 %	42,99 %	47,88 %
Current Ratio	1	1,86	2,39	1,98
Quick Ratio	1	1,86	2,39	1,98
Equity Ratio	0,39	0,46	0,58	0,5
Gross Profit Margin	87,08 %	85,81 %	81,8 %	76,01 %