SOLBÆRVEGEN EIENDOM AS

2414 ELVERUM

Finances

Share Ownership

Return on Equity

242,59 %

Current Ratio

−0,03

Debt-to-Equity Ratio

8,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 892 000	2 643 000	2 700 000	2 726 000
Net Income	1 817 000	1 758 000	1 534 000	1 295 000
Total Assets	9 197 000	11 522 000	9 727 000	10 108 000
Total Equity	749 000	697 000	631 000	696 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 892 000	2 643 000	2 700 000	2 726 000
Expenditure	613 000	499 000	744 000	935 000
Operating Profit	2 279 000	2 144 000	1 957 000	1 791 000
Financial Income	312 000	330 000	280 000	196 000
Financial Costs	262 000	220 000	270 000	326 000
Financial Balance	50 000	110 000	10 000	−130 000
Earnings Before Tax	2 329 000	2 254 000	1 966 000	1 660 000
Tax	512 000	496 000	433 000	365 000
Net Income	1 817 000	1 758 000	1 534 000	1 295 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 270 000	9 747 000	9 435 000	5 325 000
Total Current Assets	−73 000	1 775 000	292 000	4 782 000
Total Assets	9 197 000	11 522 000	9 727 000	10 108 000
Total Retained Equity	717 000	665 000	0	0
Total Equity	749 000	697 000	631 000	696 000
Total Long-Term Debt	6 151 000	6 599 000	7 046 000	7 493 000
Total Current Debt	2 297 000	4 227 000	2 050 000	1 919 000
Total Equity and Debt	9 197 000	11 522 000	9 727 000	10 108 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 872 000	2 643 000	2 681 000	2 707 000
Other Income	20 000	0	19 000	19 000
Revenue	2 892 000	2 643 000	2 700 000	2 726 000
Cost of Goods Sold	329 000	376 000	443 000	447 000
Salary Costs	0	0	0	0
Depreciation	0	0	188 000	376 000
Impairment	0	0	0	0
Expenditure	613 000	499 000	744 000	935 000
Operating Profit	2 279 000	2 144 000	1 957 000	1 791 000
Financial Income	312 000	330 000	280 000	196 000
Financial Costs	262 000	220 000	270 000	326 000
Financial Balance	50 000	110 000	10 000	−130 000
Dividends	0	0	0	0
Net Income	1 817 000	1 758 000	1 534 000	1 295 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	59 000	74 000	92 000	74 000
Real Eastate	1 085 000	1 085 000	1 085 000	1 085 000
Machinery and Plant Facilities	0	0	0	188 000
Fixtures	0	0	0	0
Total Tangible Assets	1 085 000	1 085 000	1 085 000	1 273 000
Total Fiancial Fixed Assets	8 125 000	8 587 000	8 257 000	3 978 000
Total Fixed Assets	9 270 000	9 747 000	9 435 000	5 325 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	33 000	47 000	4 747 000
Total Current Assets	−73 000	1 775 000	292 000	4 782 000
Total Assets	9 197 000	11 522 000	9 727 000	10 108 000
Total Equity	749 000	697 000	631 000	696 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 151 000	6 599 000	7 046 000	7 493 000
Creditors	17 000	8 000	0	14 000
Unpaid Taxes	0	0	1 000	0
Dividends	0	0	0	0
Other Current Debt	2 279 000	4 219 000	2 049 000	1 905 000
Total Current Debt	2 297 000	4 227 000	2 050 000	1 919 000
Total Equity and Debt	9 197 000	11 522 000	9 727 000	10 108 000

Financial indicators	2022	2021	2020	2019
Return on Equity	242,59 %	252,22 %	243,11 %	186,06 %
Debt-to-Equity Ratio	8,21	9,47	11,17	10,77
Operating Profit Margin	78,8 %	81,12 %	72,48 %	65,7 %
Current Ratio	−0,03	0,42	0,14	2,49
Quick Ratio	−0,03	0,42	0,14	2,49
Equity Ratio	0,08	0,06	0,06	0,07
Gross Profit Margin	88,62 %	85,77 %	83,59 %	83,6 %