SOLID BYGG AS

0973 OSLO

Finances

Share Ownership

Return on Equity

103,82 %

Current Ratio

1,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 517 000	6 847 000	5 927 000	5 343 000
Net Income	2 633 000	29 000	362 000	412 000
Total Assets	5 408 000	2 611 000	2 872 000	2 611 000
Total Equity	2 536 000	1 394 000	1 365 000	1 003 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 517 000	6 847 000	5 927 000	5 343 000
Expenditure	8 139 000	6 809 000	5 461 000	4 801 000
Operating Profit	3 379 000	38 000	465 000	543 000
Financial Income	0	0	0	1 000
Financial Costs	4 000	0	1 000	5 000
Financial Balance	−4 000	0	−1 000	−4 000
Earnings Before Tax	3 375 000	37 000	465 000	539 000
Tax	743 000	8 000	102 000	127 000
Net Income	2 633 000	29 000	362 000	412 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	282 000	239 000	315 000	414 000
Total Current Assets	5 126 000	2 372 000	2 558 000	2 197 000
Total Assets	5 408 000	2 611 000	2 872 000	2 611 000
Total Retained Equity	2 506 000	1 364 000	1 335 000	973 000
Total Equity	2 536 000	1 394 000	1 365 000	1 003 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 872 000	1 217 000	1 507 000	1 638 000
Total Equity and Debt	5 408 000	2 611 000	2 872 000	2 641 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 520 000	6 847 000	5 922 000	5 343 000
Other Income	−3 000	0	5 000	0
Revenue	11 517 000	6 847 000	5 927 000	5 343 000
Cost of Goods Sold	2 100 000	60 000	182 000	626 000
Salary Costs	5 591 000	4 699 000	3 189 000	3 055 000
Depreciation	89 000	76 000	99 000	131 000
Impairment	0	0	0	0
Expenditure	8 139 000	6 809 000	5 461 000	4 801 000
Operating Profit	3 379 000	38 000	465 000	543 000
Financial Income	0	0	0	1 000
Financial Costs	4 000	0	1 000	5 000
Financial Balance	−4 000	0	−1 000	−4 000
Dividends	1 491 000	0	0	0
Net Income	2 633 000	29 000	362 000	412 000

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	282 000	239 000	315 000	414 000
Total Tangible Assets	282 000	239 000	315 000	414 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	282 000	239 000	315 000	414 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 073 000	1 991 000	2 500 000	1 925 000
Total Current Assets	5 126 000	2 372 000	2 558 000	2 197 000
Total Assets	5 408 000	2 611 000	2 872 000	2 611 000
Total Equity	2 536 000	1 394 000	1 365 000	1 003 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	28 000	27 000	12 000	20 000
Unpaid Taxes	1 137 000	573 000	328 000	431 000
Dividends	1 491 000	0	0	0
Other Current Debt	964 000	608 000	1 065 000	1 061 000
Total Current Debt	2 872 000	1 217 000	1 507 000	1 638 000
Total Equity and Debt	5 408 000	2 611 000	2 872 000	2 641 000

Financial indicators	2022	2021	2020	2019
Return on Equity	103,82 %	2,08 %	26,52 %	41,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,34 %	0,55 %	7,85 %	10,16 %
Current Ratio	1,78	1,95	1,7	1,34
Quick Ratio	1,78	1,95	1,7	1,34
Equity Ratio	0,47	0,53	0,48	0,38
Gross Profit Margin	81,77 %	99,12 %	96,93 %	88,28 %