SOLBAKKEN GÅRD AS

6570 SMØLA

Finances

Return on Equity

−35,71 %

Current Ratio

2,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−10 000	−26 000	−13 000	−12 000
Total Assets	46 000	45 000	66 000	78 000
Total Equity	28 000	39 000	65 000	77 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	10 000	6 000	6 000	16 000
Operating Profit	−10 000	−6 000	−6 000	−16 000
Financial Income	0	0	0	0
Financial Costs	0	20 000	0	0
Financial Balance	0	−20 000	0	0
Earnings Before Tax	−10 000	−26 000	−6 000	−16 000
Tax	0	0	6 000	−3 000
Net Income	−10 000	−26 000	−13 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	50 000	6 000
Total Current Assets	46 000	45 000	16 000	72 000
Total Assets	46 000	45 000	66 000	78 000
Total Retained Equity	−72 000	−61 000	−35 000	−23 000
Total Equity	28 000	39 000	65 000	77 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	18 000	7 000	1 000	1 000
Total Equity and Debt	46 000	45 000	66 000	78 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	10 000	6 000	6 000	16 000
Operating Profit	−10 000	−6 000	−6 000	−16 000
Financial Income	0	0	0	0
Financial Costs	0	20 000	0	0
Financial Balance	0	−20 000	0	0
Dividends	0	0	0	0
Net Income	−10 000	−26 000	−13 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	6 000
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	50 000	0
Total Fixed Assets	0	0	50 000	6 000
Stock	0	0	0	0
Total Investments	45 000	45 000	0	50 000
Cash, Bank	1 000	0	16 000	22 000
Total Current Assets	46 000	45 000	16 000	72 000
Total Assets	46 000	45 000	66 000	78 000
Total Equity	28 000	39 000	65 000	77 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	17 000	6 000	1 000	1 000
Total Current Debt	18 000	7 000	1 000	1 000
Total Equity and Debt	46 000	45 000	66 000	78 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−35,71 %	−66,67 %	−20 %	−15,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	2,56	6,43	16	72
Quick Ratio	2,56	6,43	16	72
Equity Ratio	0,61	0,87	0,98	0,99
Gross Profit Margin	-	-	-	-