SOLVER NORWAY AS

0667 OSLO

Finances

Share Ownership

Return on Equity

94,74 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 306 000	24 034 000	66 064 000	81 079 000
Net Income	5 598 000	5 209 000	117 050 000	8 089 000
Total Assets	45 522 000	23 702 000	46 870 000	21 686 000
Total Equity	5 909 000	311 000	311 000	311 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 306 000	24 034 000	66 064 000	81 079 000
Expenditure	19 053 000	17 451 000	50 823 000	70 736 000
Operating Profit	6 253 000	6 583 000	15 241 000	10 344 000
Financial Income	945 000	393 000	106 017 000	324 000
Financial Costs	81 000	298 000	802 000	271 000
Financial Balance	864 000	95 000	105 215 000	53 000
Earnings Before Tax	7 118 000	6 678 000	120 456 000	10 397 000
Tax	1 520 000	1 469 000	3 406 000	2 309 000
Net Income	5 598 000	5 209 000	117 050 000	8 089 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	33 000	96 000	208 000
Total Current Assets	45 502 000	23 668 000	46 774 000	21 478 000
Total Assets	45 522 000	23 702 000	46 870 000	21 686 000
Total Retained Equity	5 598 000	0	0	0
Total Equity	5 909 000	311 000	311 000	311 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	39 613 000	23 390 000	46 559 000	21 375 000
Total Equity and Debt	45 522 000	23 702 000	46 870 000	21 686 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 306 000	24 034 000	66 064 000	81 079 000
Other Income	0	0	0	0
Revenue	25 306 000	24 034 000	66 064 000	81 079 000
Cost of Goods Sold	0	0	31 942 000	36 545 000
Salary Costs	12 774 000	11 322 000	11 245 000	21 696 000
Depreciation	10 000	31 000	38 000	129 000
Impairment	0	0	0	0
Expenditure	19 053 000	17 451 000	50 823 000	70 736 000
Operating Profit	6 253 000	6 583 000	15 241 000	10 344 000
Financial Income	945 000	393 000	106 017 000	324 000
Financial Costs	81 000	298 000	802 000	271 000
Financial Balance	864 000	95 000	105 215 000	53 000
Dividends	0	5 209 000	117 050 000	12 507 000
Net Income	5 598 000	5 209 000	117 050 000	8 089 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	16 000	17 000	18 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	17 000	48 000	85 000
Total Tangible Assets	7 000	17 000	48 000	85 000
Total Fiancial Fixed Assets	0	0	32 000	104 000
Total Fixed Assets	20 000	33 000	96 000	208 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 021 000	18 281 000	21 410 000	17 348 000
Total Current Assets	45 502 000	23 668 000	46 774 000	21 478 000
Total Assets	45 522 000	23 702 000	46 870 000	21 686 000
Total Equity	5 909 000	311 000	311 000	311 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	267 000	423 000	275 000	1 074 000
Unpaid Taxes	857 000	575 000	742 000	509 000
Dividends	0	5 209 000	117 050 000	12 507 000
Other Current Debt	37 250 000	19 570 000	9 321 000	13 074 000
Total Current Debt	39 613 000	23 390 000	46 559 000	21 375 000
Total Equity and Debt	45 522 000	23 702 000	46 870 000	21 686 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,74 %	1 674,92 %	37 636,66 %	2 600,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,71 %	27,39 %	23,07 %	12,76 %
Current Ratio	1,15	1,01	1	1
Quick Ratio	1,15	1,01	1	1
Equity Ratio	0,13	0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	51,65 %	54,93 %