REDPILL LINPRO DEVELOPMENT SERVICES AS

0164 OSLO

Finances

Share Ownership

Return on Equity

6 549,06 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	42 425 000	28 899 000	15 834 000	0
Net Income	6 942 000	5 219 000	1 785 000	0
Total Assets	17 053 000	12 805 000	6 088 000	150 000
Total Equity	106 000	109 000	103 000	98 000

Income (NOK)	2022	2021	2020
Revenue	42 425 000	28 899 000	15 834 000
Expenditure	33 625 000	22 231 000	13 521 000
Operating Profit	8 800 000	6 668 000	2 313 000
Financial Income	180 000	45 000	13 000
Financial Costs	6 000	0	37 000
Financial Balance	174 000	45 000	−24 000
Earnings Before Tax	8 974 000	6 713 000	2 289 000
Tax	2 032 000	1 494 000	504 000
Net Income	6 942 000	5 219 000	1 785 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	37 000
Total Current Assets	17 053 000	12 805 000	6 088 000	113 000
Total Assets	17 053 000	12 805 000	6 088 000	150 000
Total Retained Equity	6 000	9 000	0	−2 000
Total Equity	106 000	109 000	103 000	98 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	16 947 000	12 695 000	5 985 000	52 000
Total Equity and Debt	17 053 000	12 804 000	6 088 000	150 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	28 899 000	15 834 000
Other Income	42 425 000	0	0
Revenue	42 425 000	28 899 000	15 834 000
Cost of Goods Sold	0	0	0
Salary Costs	27 439 000	17 665 000	10 837 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	33 625 000	22 231 000	13 521 000
Operating Profit	8 800 000	6 668 000	2 313 000
Financial Income	180 000	45 000	13 000
Financial Costs	6 000	0	37 000
Financial Balance	174 000	45 000	−24 000
Dividends	6 945 000	5 215 000	1 780 000
Net Income	6 942 000	5 219 000	1 785 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	37 000
Total Fixed Assets	0	0	0	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 275 000	9 179 000	3 823 000	113 000
Total Current Assets	17 053 000	12 805 000	6 088 000	113 000
Total Assets	17 053 000	12 805 000	6 088 000	150 000
Total Equity	106 000	109 000	103 000	98 000
Short-Term Group Debt	0	1 786 000	994 000	0
Total Long-Term Debt	0	0	0	0
Creditors	1 551 000	84 000	73 000	0
Unpaid Taxes	3 507 000	2 212 000	1 509 000	0
Dividends	6 945 000	5 215 000	1 780 000	0
Other Current Debt	9 857 000	7 119 000	2 905 000	52 000
Total Current Debt	16 947 000	12 695 000	5 985 000	52 000
Total Equity and Debt	17 053 000	12 804 000	6 088 000	150 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6 549,06 %	4 788,07 %	1 733,01 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,74 %	23,07 %	14,61 %	-
Current Ratio	1,01	1,01	1,02	2,17
Quick Ratio	1,01	1,01	1,02	2,17
Equity Ratio	0,01	0,01	0,02	0,65
Gross Profit Margin	100 %	100 %	100 %	-