SOLBAKKEN 2 BORETTSLAG

2414 ELVERUM

Finances

Share Ownership

Return on Equity

−0,48 %

Current Ratio

25,67

Debt-to-Equity Ratio

1,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	572 000	547 000	506 000	1 264 000
Net Income	−28 000	175 000	150 000	896 000
Total Assets	13 032 000	13 227 000	13 176 000	13 143 000
Total Equity	5 845 000	5 873 000	5 697 000	5 547 000

Income (NOK)	2022	2021	2020	2019
Revenue	572 000	547 000	506 000	1 264 000
Expenditure	543 000	332 000	305 000	289 000
Operating Profit	29 000	215 000	201 000	975 000
Financial Income	2 000	1 000	2 000	3 000
Financial Costs	59 000	41 000	52 000	82 000
Financial Balance	−57 000	−40 000	−50 000	−79 000
Earnings Before Tax	−28 000	175 000	150 000	896 000
Tax	0	0	0	0
Net Income	−28 000	175 000	150 000	896 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 724 000	12 724 000	12 724 000	12 724 000
Total Current Assets	308 000	503 000	452 000	419 000
Total Assets	13 032 000	13 227 000	13 176 000	13 143 000
Total Retained Equity	5 844 000	5 872 000	5 697 000	5 546 000
Total Equity	5 845 000	5 873 000	5 697 000	5 547 000
Total Long-Term Debt	7 175 000	7 296 000	7 421 000	7 547 000
Total Current Debt	12 000	58 000	58 000	49 000
Total Equity and Debt	13 032 000	13 227 000	13 176 000	13 143 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	572 000	547 000	506 000	1 264 000
Revenue	572 000	547 000	506 000	1 264 000
Cost of Goods Sold	0	0	0	0
Salary Costs	37 000	32 000	37 000	26 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	543 000	332 000	305 000	289 000
Operating Profit	29 000	215 000	201 000	975 000
Financial Income	2 000	1 000	2 000	3 000
Financial Costs	59 000	41 000	52 000	82 000
Financial Balance	−57 000	−40 000	−50 000	−79 000
Dividends	0	0	0	0
Net Income	−28 000	175 000	150 000	896 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 720 000	12 720 000	12 720 000	12 720 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 720 000	12 720 000	12 720 000	12 720 000
Total Fiancial Fixed Assets	4 000	4 000	4 000	4 000
Total Fixed Assets	12 724 000	12 724 000	12 724 000	12 724 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	277 000	479 000	418 000	409 000
Total Current Assets	308 000	503 000	452 000	419 000
Total Assets	13 032 000	13 227 000	13 176 000	13 143 000
Total Equity	5 845 000	5 873 000	5 697 000	5 547 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 175 000	7 296 000	7 421 000	7 547 000
Creditors	2 000	3 000	0	5 000
Unpaid Taxes	3 000	2 000	2 000	0
Dividends	0	0	0	0
Other Current Debt	6 000	53 000	55 000	44 000
Total Current Debt	12 000	58 000	58 000	49 000
Total Equity and Debt	13 032 000	13 227 000	13 176 000	13 143 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,48 %	2,98 %	2,63 %	16,15 %
Debt-to-Equity Ratio	1,23	1,24	1,3	1,36
Operating Profit Margin	5,07 %	39,31 %	39,72 %	77,14 %
Current Ratio	25,67	8,67	7,79	8,55
Quick Ratio	25,67	8,67	7,79	8,55
Equity Ratio	0,45	0,44	0,43	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %