EILIF SOLEM CONSULTING AS

7011 TRONDHEIM

Finances

Return on Equity

53,73 %

Current Ratio

1,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 889 000	4 897 000	4 559 000	3 446 000
Net Income	764 000	859 000	795 000	529 000
Total Assets	2 924 000	3 220 000	2 867 000	2 571 000
Total Equity	1 422 000	1 157 000	1 048 000	1 003 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 889 000	4 897 000	4 559 000	3 446 000
Expenditure	3 924 000	3 959 000	3 546 000	2 875 000
Operating Profit	965 000	938 000	1 014 000	570 000
Financial Income	16 000	129 000	6 000	86 000
Financial Costs	0	1 000	0	0
Financial Balance	16 000	128 000	6 000	86 000
Earnings Before Tax	981 000	1 066 000	1 020 000	656 000
Tax	216 000	207 000	224 000	127 000
Net Income	764 000	859 000	795 000	529 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	163 000	163 000	182 000	38 000
Total Current Assets	2 761 000	3 057 000	2 685 000	2 533 000
Total Assets	2 924 000	3 220 000	2 867 000	2 571 000
Total Retained Equity	1 329 000	1 064 000	955 000	910 000
Total Equity	1 422 000	1 157 000	1 048 000	1 003 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 502 000	2 063 000	1 819 000	1 569 000
Total Equity and Debt	2 924 000	3 220 000	2 867 000	2 571 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 889 000	4 897 000	4 559 000	3 446 000
Other Income	0	0	0	0
Revenue	4 889 000	4 897 000	4 559 000	3 446 000
Cost of Goods Sold	820 000	393 000	886 000	386 000
Salary Costs	2 282 000	2 719 000	1 990 000	1 761 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 924 000	3 959 000	3 546 000	2 875 000
Operating Profit	965 000	938 000	1 014 000	570 000
Financial Income	16 000	129 000	6 000	86 000
Financial Costs	0	1 000	0	0
Financial Balance	16 000	128 000	6 000	86 000
Dividends	500 000	750 000	750 000	500 000
Net Income	764 000	859 000	795 000	529 000

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	163 000	163 000	182 000	38 000
Total Fixed Assets	163 000	163 000	182 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 451 000	2 585 000	2 199 000	2 069 000
Total Current Assets	2 761 000	3 057 000	2 685 000	2 533 000
Total Assets	2 924 000	3 220 000	2 867 000	2 571 000
Total Equity	1 422 000	1 157 000	1 048 000	1 003 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	59 000	112 000	127 000	265 000
Unpaid Taxes	479 000	701 000	517 000	499 000
Dividends	500 000	750 000	750 000	500 000
Other Current Debt	248 000	292 000	200 000	178 000
Total Current Debt	1 502 000	2 063 000	1 819 000	1 569 000
Total Equity and Debt	2 924 000	3 220 000	2 867 000	2 571 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,73 %	74,24 %	75,86 %	52,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,74 %	19,15 %	22,24 %	16,54 %
Current Ratio	1,84	1,48	1,48	1,61
Quick Ratio	1,84	1,48	1,48	1,61
Equity Ratio	0,49	0,36	0,37	0,39
Gross Profit Margin	83,23 %	91,97 %	80,57 %	88,8 %