BELL SOLUTIONS AS

1476 RASTA

Finances

Share Ownership

Return on Equity

30,93 %

Current Ratio

3,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 428 000	2 024 000	1 998 000	2 108 000
Net Income	566 000	505 000	660 000	713 000
Total Assets	2 486 000	2 717 000	2 073 000	2 254 000
Total Equity	1 830 000	2 064 000	1 558 000	898 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 428 000	2 024 000	1 998 000	2 108 000
Expenditure	1 711 000	1 379 000	1 159 000	1 192 000
Operating Profit	718 000	646 000	840 000	915 000
Financial Income	8 000	3 000	8 000	10 000
Financial Costs	0	0	1 000	12 000
Financial Balance	8 000	3 000	7 000	−2 000
Earnings Before Tax	726 000	648 000	846 000	914 000
Tax	160 000	143 000	186 000	201 000
Net Income	566 000	505 000	660 000	713 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	384 000	480 000	54 000	68 000
Total Current Assets	2 102 000	2 237 000	2 019 000	2 187 000
Total Assets	2 486 000	2 717 000	2 073 000	2 254 000
Total Retained Equity	1 726 000	1 960 000	1 454 000	794 000
Total Equity	1 830 000	2 064 000	1 558 000	898 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	652 000	654 000	515 000	1 356 000
Total Equity and Debt	2 486 000	2 717 000	2 073 000	2 254 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 428 000	2 024 000	1 998 000	2 108 000
Other Income	0	0	0	0
Revenue	2 428 000	2 024 000	1 998 000	2 108 000
Cost of Goods Sold	58 000	0	0	0
Salary Costs	1 362 000	929 000	866 000	966 000
Depreciation	96 000	120 000	14 000	17 000
Impairment	0	0	0	0
Expenditure	1 711 000	1 379 000	1 159 000	1 192 000
Operating Profit	718 000	646 000	840 000	915 000
Financial Income	8 000	3 000	8 000	10 000
Financial Costs	0	0	1 000	12 000
Financial Balance	8 000	3 000	7 000	−2 000
Dividends	800 000	0	0	0
Net Income	566 000	505 000	660 000	713 000

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	384 000	480 000	54 000	68 000
Total Tangible Assets	384 000	480 000	54 000	68 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	384 000	480 000	54 000	68 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 564 000	1 756 000	1 577 000	1 719 000
Total Current Assets	2 102 000	2 237 000	2 019 000	2 187 000
Total Assets	2 486 000	2 717 000	2 073 000	2 254 000
Total Equity	1 830 000	2 064 000	1 558 000	898 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	3 000	11 000	106 000
Unpaid Taxes	261 000	154 000	153 000	154 000
Dividends	800 000	0	0	0
Other Current Debt	0	354 000	165 000	895 000
Total Current Debt	652 000	654 000	515 000	1 356 000
Total Equity and Debt	2 486 000	2 717 000	2 073 000	2 254 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,93 %	24,47 %	42,36 %	79,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,57 %	31,92 %	42,04 %	43,41 %
Current Ratio	3,22	3,42	3,92	1,61
Quick Ratio	3,22	3,42	3,92	1,61
Equity Ratio	0,74	0,76	0,75	0,4
Gross Profit Margin	97,61 %	100 %	100 %	100 %