SOLNØR EIENDOM AS

6013 ÅLESUND

Finances

Share Ownership

Return on Equity

26,92 %

Current Ratio

2,08

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 560 000	2 516 000	2 323 000	2 594 000
Net Income	4 921 000	328 000	−4 501 000	186 000
Total Assets	29 740 000	26 012 000	27 628 000	31 035 000
Total Equity	18 280 000	12 896 000	12 568 000	15 240 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 560 000	2 516 000	2 323 000	2 594 000
Expenditure	−1 875 000	1 779 000	6 329 000	1 820 000
Operating Profit	5 435 000	737 000	−4 005 000	774 000
Financial Income	0	0	0	1 000
Financial Costs	452 000	316 000	440 000	537 000
Financial Balance	−452 000	−316 000	−440 000	−536 000
Earnings Before Tax	4 983 000	421 000	−4 445 000	238 000
Tax	62 000	93 000	56 000	52 000
Net Income	4 921 000	328 000	−4 501 000	186 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 150 000	24 026 000	25 288 000	26 798 000
Total Current Assets	4 590 000	1 986 000	2 340 000	4 237 000
Total Assets	29 740 000	26 012 000	27 628 000	31 035 000
Total Retained Equity	5 249 000	328 000	0	0
Total Equity	18 280 000	12 896 000	12 568 000	15 240 000
Total Long-Term Debt	9 251 000	12 640 000	14 874 000	15 227 000
Total Current Debt	2 209 000	476 000	185 000	568 000
Total Equity and Debt	29 740 000	26 012 000	27 628 000	31 035 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 560 000	2 516 000	2 323 000	2 594 000
Revenue	3 560 000	2 516 000	2 323 000	2 594 000
Cost of Goods Sold	13 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 311 000	1 293 000	1 286 000	1 229 000
Impairment	0	0	0	0
Expenditure	−1 875 000	1 779 000	6 329 000	1 820 000
Operating Profit	5 435 000	737 000	−4 005 000	774 000
Financial Income	0	0	0	1 000
Financial Costs	452 000	316 000	440 000	537 000
Financial Balance	−452 000	−316 000	−440 000	−536 000
Dividends	0	0	0	0
Net Income	4 921 000	328 000	−4 501 000	186 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	17 000	332 000
Real Eastate	22 673 000	22 135 000	23 202 000	24 218 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 477 000	1 891 000	2 070 000	2 248 000
Total Tangible Assets	25 150 000	24 026 000	25 272 000	26 466 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 150 000	24 026 000	25 288 000	26 798 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	315 000	74 000	63 000	169 000
Total Current Assets	4 590 000	1 986 000	2 340 000	4 237 000
Total Assets	29 740 000	26 012 000	27 628 000	31 035 000
Total Equity	18 280 000	12 896 000	12 568 000	15 240 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 251 000	12 640 000	14 874 000	15 227 000
Creditors	2 208 000	2 000	6 000	190 000
Unpaid Taxes	0	146 000	135 000	305 000
Dividends	0	0	0	0
Other Current Debt	1 000	327 000	45 000	73 000
Total Current Debt	2 209 000	476 000	185 000	568 000
Total Equity and Debt	29 740 000	26 012 000	27 628 000	31 035 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,92 %	2,54 %	−35,81 %	1,22 %
Debt-to-Equity Ratio	0,51	0,98	1,18	1
Operating Profit Margin	152,67 %	29,29 %	−172,41 %	29,84 %
Current Ratio	2,08	4,17	12,65	7,46
Quick Ratio	2,08	4,17	12,65	7,46
Equity Ratio	0,61	0,5	0,45	0,49
Gross Profit Margin	99,63 %	100 %	100 %	100 %