SOLSIDEN BORETTSLAG

8007 BODØ

Finances

Share Ownership

Return on Equity

9,08 %

Current Ratio

22,39

Debt-to-Equity Ratio

2,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 051 000	1 989 000	1 995 000	2 000 000
Net Income	937 000	1 170 000	1 102 000	959 000
Total Assets	38 273 000	38 126 000	37 803 000	37 542 000
Total Equity	10 324 000	9 387 000	8 217 000	7 114 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 051 000	1 989 000	1 995 000	2 000 000
Expenditure	1 018 000	732 000	727 000	867 000
Operating Profit	1 033 000	1 253 000	1 267 000	1 134 000
Financial Income	24 000	4 000	19 000	28 000
Financial Costs	119 000	86 000	183 000	203 000
Financial Balance	−95 000	−82 000	−164 000	−175 000
Earnings Before Tax	937 000	1 174 000	1 104 000	959 000
Tax	0	0	0	0
Net Income	937 000	1 170 000	1 102 000	959 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 610 000	35 635 000	35 569 000	35 585 000
Total Current Assets	2 664 000	2 491 000	2 234 000	1 957 000
Total Assets	38 273 000	38 126 000	37 803 000	37 542 000
Total Retained Equity	10 322 000	9 384 000	8 214 000	7 112 000
Total Equity	10 324 000	9 387 000	8 217 000	7 114 000
Total Long-Term Debt	27 831 000	28 667 000	29 522 000	30 330 000
Total Current Debt	119 000	72 000	65 000	98 000
Total Equity and Debt	38 273 000	38 126 000	37 803 000	37 542 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 051 000	1 989 000	1 995 000	2 000 000
Revenue	2 051 000	1 989 000	1 995 000	2 000 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	19 000	37 000	38 000
Depreciation	25 000	17 000	17 000	6 000
Impairment	0	0	0	0
Expenditure	1 018 000	732 000	727 000	867 000
Operating Profit	1 033 000	1 253 000	1 267 000	1 134 000
Financial Income	24 000	4 000	19 000	28 000
Financial Costs	119 000	86 000	183 000	203 000
Financial Balance	−95 000	−82 000	−164 000	−175 000
Dividends	0	0	0	0
Net Income	937 000	1 170 000	1 102 000	959 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	35 507 000	35 507 000	35 507 000	35 507 000
Machinery and Plant Facilities	102 000	127 000	61 000	78 000
Fixtures	0	0	0	0
Total Tangible Assets	35 610 000	35 635 000	35 569 000	35 585 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	35 610 000	35 635 000	35 569 000	35 585 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 561 000	2 403 000	2 135 000	1 911 000
Total Current Assets	2 664 000	2 491 000	2 234 000	1 957 000
Total Assets	38 273 000	38 126 000	37 803 000	37 542 000
Total Equity	10 324 000	9 387 000	8 217 000	7 114 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 831 000	28 667 000	29 522 000	30 330 000
Creditors	84 000	71 000	55 000	84 000
Unpaid Taxes	6 000	0	9 000	9 000
Dividends	0	0	0	0
Other Current Debt	28 000	1 000	0	5 000
Total Current Debt	119 000	72 000	65 000	98 000
Total Equity and Debt	38 273 000	38 126 000	37 803 000	37 542 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,08 %	12,46 %	13,41 %	13,48 %
Debt-to-Equity Ratio	2,7	3,05	3,59	4,26
Operating Profit Margin	50,37 %	63 %	63,51 %	56,7 %
Current Ratio	22,39	34,6	34,37	19,97
Quick Ratio	22,39	34,6	34,37	19,97
Equity Ratio	0,27	0,25	0,22	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %