SOLSKINNSTOPPEN BORETTSLAG

7026 TRONDHEIM

Finances

Share Ownership

Return on Equity

18,02 %

Current Ratio

1,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 411 000	1 407 000	1 380 000	1 383 000
Net Income	361 000	300 000	296 000	235 000
Total Assets	28 422 000	28 404 000	28 355 000	28 314 000
Total Equity	2 003 000	1 642 000	1 342 000	1 045 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 411 000	1 407 000	1 380 000	1 383 000
Expenditure	507 000	571 000	525 000	548 000
Operating Profit	903 000	836 000	855 000	835 000
Financial Income	12 000	3 000	4 000	9 000
Financial Costs	555 000	539 000	562 000	608 000
Financial Balance	−543 000	−536 000	−558 000	−599 000
Earnings Before Tax	361 000	300 000	296 000	235 000
Tax	0	0	0	0
Net Income	361 000	300 000	296 000	235 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 736 000	27 660 000	27 660 000	27 660 000
Total Current Assets	686 000	744 000	695 000	654 000
Total Assets	28 422 000	28 404 000	28 355 000	28 314 000
Total Retained Equity	1 933 000	1 572 000	1 272 000	975 000
Total Equity	2 003 000	1 642 000	1 342 000	1 045 000
Total Long-Term Debt	26 048 000	26 356 000	26 655 000	26 944 000
Total Current Debt	372 000	406 000	358 000	325 000
Total Equity and Debt	28 422 000	28 404 000	28 355 000	28 314 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 411 000	1 407 000	1 380 000	1 383 000
Revenue	1 411 000	1 407 000	1 380 000	1 383 000
Cost of Goods Sold	0	0	0	0
Salary Costs	41 000	34 000	33 000	46 000
Depreciation	5 000	0	0	0
Impairment	0	0	0	0
Expenditure	507 000	571 000	525 000	548 000
Operating Profit	903 000	836 000	855 000	835 000
Financial Income	12 000	3 000	4 000	9 000
Financial Costs	555 000	539 000	562 000	608 000
Financial Balance	−543 000	−536 000	−558 000	−599 000
Dividends	0	0	0	0
Net Income	361 000	300 000	296 000	235 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 698 000	27 660 000	27 660 000	27 660 000
Machinery and Plant Facilities	39 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	27 736 000	27 660 000	27 660 000	27 660 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 736 000	27 660 000	27 660 000	27 660 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	668 000	726 000	693 000	653 000
Total Current Assets	686 000	744 000	695 000	654 000
Total Assets	28 422 000	28 404 000	28 355 000	28 314 000
Total Equity	2 003 000	1 642 000	1 342 000	1 045 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 048 000	26 356 000	26 655 000	26 944 000
Creditors	61 000	44 000	47 000	48 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	311 000	362 000	311 000	277 000
Total Current Debt	372 000	406 000	358 000	325 000
Total Equity and Debt	28 422 000	28 404 000	28 355 000	28 314 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,02 %	18,27 %	22,06 %	22,49 %
Debt-to-Equity Ratio	13	16,05	19,86	25,78
Operating Profit Margin	64 %	59,42 %	61,96 %	60,38 %
Current Ratio	1,84	1,83	1,94	2,01
Quick Ratio	1,84	1,83	1,94	2,01
Equity Ratio	0,07	0,06	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %