SOLBJØRN EIENDOM AS

1642 SALTNES

Finances

Share Ownership

Return on Equity

2,91 %

Current Ratio

2,66

Debt-to-Equity Ratio

2,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	724 000	668 000	513 000	557 000
Net Income	32 000	−34 000	−36 000	2 000
Total Assets	4 455 000	4 680 000	4 956 000	5 280 000
Total Equity	1 099 000	1 068 000	1 102 000	1 137 000

Income (NOK)	2022	2021	2020	2019
Revenue	724 000	668 000	513 000	557 000
Expenditure	494 000	543 000	374 000	358 000
Operating Profit	230 000	125 000	140 000	199 000
Financial Income	0	0	0	5 000
Financial Costs	176 000	155 000	173 000	188 000
Financial Balance	−176 000	−155 000	−173 000	−183 000
Earnings Before Tax	55 000	−30 000	−33 000	15 000
Tax	23 000	4 000	3 000	13 000
Net Income	32 000	−34 000	−36 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 107 000	4 239 000	4 371 000	4 503 000
Total Current Assets	348 000	441 000	586 000	777 000
Total Assets	4 455 000	4 680 000	4 956 000	5 280 000
Total Retained Equity	999 000	968 000	1 002 000	1 037 000
Total Equity	1 099 000	1 068 000	1 102 000	1 137 000
Total Long-Term Debt	3 225 000	3 486 000	3 747 000	4 008 000
Total Current Debt	131 000	126 000	108 000	134 000
Total Equity and Debt	4 455 000	4 680 000	4 956 000	5 280 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	724 000	668 000	513 000	557 000
Revenue	724 000	668 000	513 000	557 000
Cost of Goods Sold	126 000	71 000	79 000	61 000
Salary Costs	0	0	0	0
Depreciation	132 000	132 000	132 000	132 000
Impairment	0	0	0	0
Expenditure	494 000	543 000	374 000	358 000
Operating Profit	230 000	125 000	140 000	199 000
Financial Income	0	0	0	5 000
Financial Costs	176 000	155 000	173 000	188 000
Financial Balance	−176 000	−155 000	−173 000	−183 000
Dividends	0	0	0	0
Net Income	32 000	−34 000	−36 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 107 000	4 239 000	4 371 000	4 503 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 107 000	4 239 000	4 371 000	4 503 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 107 000	4 239 000	4 371 000	4 503 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	293 000	354 000	523 000	718 000
Total Current Assets	348 000	441 000	586 000	777 000
Total Assets	4 455 000	4 680 000	4 956 000	5 280 000
Total Equity	1 099 000	1 068 000	1 102 000	1 137 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 225 000	3 486 000	3 747 000	4 008 000
Creditors	7 000	3 000	3 000	24 000
Unpaid Taxes	4 000	16 000	8 000	13 000
Dividends	0	0	0	0
Other Current Debt	98 000	103 000	94 000	84 000
Total Current Debt	131 000	126 000	108 000	134 000
Total Equity and Debt	4 455 000	4 680 000	4 956 000	5 280 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,91 %	−3,18 %	−3,27 %	0,18 %
Debt-to-Equity Ratio	2,93	3,26	3,4	3,53
Operating Profit Margin	31,77 %	18,71 %	27,29 %	35,73 %
Current Ratio	2,66	3,5	5,43	5,8
Quick Ratio	2,66	3,5	5,43	5,8
Equity Ratio	0,25	0,23	0,22	0,22
Gross Profit Margin	82,6 %	89,37 %	84,6 %	89,05 %