SOLAKROSSEN 2 AS

4053 RÆGE

Finances

Share Ownership

Return on Equity

−8,7 %

Current Ratio

Debt-to-Equity Ratio

91,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	50 000	50 000	50 000
Net Income	−2 000	−1 000	−1 000	−1 000
Total Assets	2 130 000	2 180 000	2 230 000	2 280 000
Total Equity	23 000	26 000	27 000	28 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	50 000	50 000	50 000
Expenditure	51 000	50 000	50 000	50 000
Operating Profit	−1 000	0	0	0
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−1 000	0	0	0
Tax	1 000	1 000	1 000	1 000
Net Income	−2 000	−1 000	−1 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 100 000	2 150 000	2 200 000	2 250 000
Total Current Assets	30 000	30 000	30 000	30 000
Total Assets	2 130 000	2 180 000	2 230 000	2 280 000
Total Retained Equity	−7 000	−4 000	−3 000	−2 000
Total Equity	23 000	26 000	27 000	28 000
Total Long-Term Debt	2 106 000	2 153 000	2 202 000	2 251 000
Total Current Debt	1 000	1 000	1 000	1 000
Total Equity and Debt	2 130 000	2 180 000	2 230 000	2 280 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	50 000	50 000	50 000	50 000
Revenue	50 000	50 000	50 000	50 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	50 000	50 000	50 000	50 000
Impairment	0	0	0	0
Expenditure	51 000	50 000	50 000	50 000
Operating Profit	−1 000	0	0	0
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−2 000	−1 000	−1 000	−1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 100 000	2 150 000	2 200 000	2 250 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 100 000	2 150 000	2 200 000	2 250 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 100 000	2 150 000	2 200 000	2 250 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	30 000	30 000	30 000
Total Current Assets	30 000	30 000	30 000	30 000
Total Assets	2 130 000	2 180 000	2 230 000	2 280 000
Total Equity	23 000	26 000	27 000	28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 106 000	2 153 000	2 202 000	2 251 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 000	1 000	1 000	1 000
Total Equity and Debt	2 130 000	2 180 000	2 230 000	2 280 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,7 %	−3,85 %	−3,7 %	−3,57 %
Debt-to-Equity Ratio	91,57	82,81	81,56	80,39
Operating Profit Margin	−2 %	0 %	0 %	0 %
Current Ratio	30	30	30	30
Quick Ratio	30	30	30	30
Equity Ratio	0,01	0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %