SOLBJØRGS ØKONOMI & REGNSKAP AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

108,7 %

Current Ratio

0,62

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 006 000	892 000	897 000	807 000
Net Income	−125 000	11 000	−17 000	33 000
Total Assets	187 000	160 000	186 000	156 000
Total Equity	−115 000	10 000	−1 000	16 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 006 000	892 000	897 000	807 000
Expenditure	1 131 000	880 000	913 000	775 000
Operating Profit	−125 000	12 000	−16 000	33 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	−125 000	11 000	−17 000	33 000
Tax	0	0	0	0
Net Income	−125 000	11 000	−17 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	187 000	160 000	186 000	156 000
Total Assets	187 000	160 000	186 000	156 000
Total Retained Equity	−145 000	−20 000	−31 000	−14 000
Total Equity	−115 000	10 000	−1 000	16 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	302 000	151 000	187 000	140 000
Total Equity and Debt	187 000	160 000	186 000	156 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 006 000	892 000	896 000	807 000
Other Income	0	0	0	0
Revenue	1 006 000	892 000	897 000	807 000
Cost of Goods Sold	9 000	0	0	6 000
Salary Costs	835 000	745 000	763 000	664 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 131 000	880 000	913 000	775 000
Operating Profit	−125 000	12 000	−16 000	33 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	−125 000	11 000	−17 000	33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	56 000	37 000	84 000	108 000
Total Current Assets	187 000	160 000	186 000	156 000
Total Assets	187 000	160 000	186 000	156 000
Total Equity	−115 000	10 000	−1 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	13 000	16 000	8 000
Unpaid Taxes	132 000	57 000	92 000	68 000
Dividends	0	0	0	0
Other Current Debt	156 000	81 000	79 000	64 000
Total Current Debt	302 000	151 000	187 000	140 000
Total Equity and Debt	187 000	160 000	186 000	156 000

Financial indicators	2022	2021	2020	2019
Return on Equity	108,7 %	110 %	1 700 %	206,25 %
Debt-to-Equity Ratio	−0	0	−0	0
Operating Profit Margin	−12,43 %	1,35 %	−1,78 %	4,09 %
Current Ratio	0,62	1,06	0,99	1,11
Quick Ratio	0,62	1,06	0,99	1,11
Equity Ratio	−0,61	0,06	−0,01	0,1
Gross Profit Margin	99,11 %	100 %	100 %	99,26 %