SOLVOLLEN FAUSKE BORETTSLAG

8200 FAUSKE

Finances

Share Ownership

Return on Equity

11,63 %

Current Ratio

6,04

Debt-to-Equity Ratio

5,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	912 000	912 000	888 000	772 000
Net Income	256 000	427 000	449 000	325 000
Total Assets	14 248 000	14 345 000	14 242 000	14 135 000
Total Equity	2 202 000	1 946 000	1 519 000	1 070 000

Income (NOK)	2022	2021	2020	2019
Revenue	912 000	912 000	888 000	772 000
Expenditure	541 000	367 000	274 000	246 000
Operating Profit	371 000	545 000	614 000	525 000
Financial Income	0	0	1 000	0
Financial Costs	115 000	118 000	165 000	201 000
Financial Balance	−115 000	−118 000	−164 000	−201 000
Earnings Before Tax	256 000	427 000	449 000	325 000
Tax	0	0	0	0
Net Income	256 000	427 000	449 000	325 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 904 000	13 904 000	13 904 000	13 904 000
Total Current Assets	344 000	441 000	338 000	231 000
Total Assets	14 248 000	14 345 000	14 242 000	14 135 000
Total Retained Equity	2 162 000	1 906 000	1 479 000	1 030 000
Total Equity	2 202 000	1 946 000	1 519 000	1 070 000
Total Long-Term Debt	11 989 000	12 345 000	12 697 000	13 020 000
Total Current Debt	57 000	54 000	27 000	45 000
Total Equity and Debt	14 248 000	14 345 000	14 242 000	14 135 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	912 000	912 000	888 000	772 000
Revenue	912 000	912 000	888 000	772 000
Cost of Goods Sold	0	0	0	0
Salary Costs	20 000	18 000	10 000	9 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	541 000	367 000	274 000	246 000
Operating Profit	371 000	545 000	614 000	525 000
Financial Income	0	0	1 000	0
Financial Costs	115 000	118 000	165 000	201 000
Financial Balance	−115 000	−118 000	−164 000	−201 000
Dividends	0	0	0	0
Net Income	256 000	427 000	449 000	325 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 904 000	13 904 000	13 904 000	13 904 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 904 000	13 904 000	13 904 000	13 904 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 904 000	13 904 000	13 904 000	13 904 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	316 000	415 000	329 000	207 000
Total Current Assets	344 000	441 000	338 000	231 000
Total Assets	14 248 000	14 345 000	14 242 000	14 135 000
Total Equity	2 202 000	1 946 000	1 519 000	1 070 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 989 000	12 345 000	12 697 000	13 020 000
Creditors	39 000	35 000	8 000	8 000
Unpaid Taxes	0	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	18 000	19 000	19 000	37 000
Total Current Debt	57 000	54 000	27 000	45 000
Total Equity and Debt	14 248 000	14 345 000	14 242 000	14 135 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,63 %	21,94 %	29,56 %	30,37 %
Debt-to-Equity Ratio	5,44	6,34	8,36	12,17
Operating Profit Margin	40,68 %	59,76 %	69,14 %	68,01 %
Current Ratio	6,04	8,17	12,52	5,13
Quick Ratio	6,04	8,17	12,52	5,13
Equity Ratio	0,15	0,14	0,11	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %