SOLBÆRHAGEN BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

7,62 %

Current Ratio

19,98

Debt-to-Equity Ratio

4,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 300 000	12 331 000	12 617 000	13 092 000
Net Income	4 325 000	7 821 000	7 363 000	7 445 000
Total Assets	313 724 000	313 677 000	313 438 000	313 396 000
Total Equity	56 783 000	52 457 000	44 636 000	37 274 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 300 000	12 331 000	12 617 000	13 092 000
Expenditure	2 787 000	2 448 000	2 535 000	2 254 000
Operating Profit	7 513 000	9 883 000	10 083 000	10 838 000
Financial Income	4 000	1 000	3 000	3 000
Financial Costs	3 191 000	2 063 000	2 723 000	3 396 000
Financial Balance	−3 187 000	−2 062 000	−2 720 000	−3 393 000
Earnings Before Tax	4 325 000	7 821 000	7 363 000	7 445 000
Tax	0	0	0	0
Net Income	4 325 000	7 821 000	7 363 000	7 445 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	312 785 000	312 673 000	312 565 000	312 576 000
Total Current Assets	939 000	1 004 000	873 000	820 000
Total Assets	313 724 000	313 677 000	313 438 000	313 396 000
Total Retained Equity	56 438 000	52 112 000	44 291 000	36 929 000
Total Equity	56 783 000	52 457 000	44 636 000	37 274 000
Total Long-Term Debt	256 894 000	261 175 000	268 750 000	276 070 000
Total Current Debt	47 000	45 000	52 000	52 000
Total Equity and Debt	313 724 000	313 677 000	313 438 000	313 396 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 300 000	12 331 000	12 617 000	13 092 000
Revenue	10 300 000	12 331 000	12 617 000	13 092 000
Cost of Goods Sold	0	0	0	0
Salary Costs	160 000	160 000	160 000	80 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 787 000	2 448 000	2 535 000	2 254 000
Operating Profit	7 513 000	9 883 000	10 083 000	10 838 000
Financial Income	4 000	1 000	3 000	3 000
Financial Costs	3 191 000	2 063 000	2 723 000	3 396 000
Financial Balance	−3 187 000	−2 062 000	−2 720 000	−3 393 000
Dividends	0	0	0	0
Net Income	4 325 000	7 821 000	7 363 000	7 445 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	312 711 000	312 673 000	312 565 000	312 576 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	312 711 000	312 673 000	312 565 000	312 576 000
Total Fiancial Fixed Assets	74 000	0	0	0
Total Fixed Assets	312 785 000	312 673 000	312 565 000	312 576 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	545 000	821 000	793 000	733 000
Total Current Assets	939 000	1 004 000	873 000	820 000
Total Assets	313 724 000	313 677 000	313 438 000	313 396 000
Total Equity	56 783 000	52 457 000	44 636 000	37 274 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	256 894 000	261 175 000	268 750 000	276 070 000
Creditors	21 000	15 000	13 000	16 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	18 000	26 000	16 000
Total Current Debt	47 000	45 000	52 000	52 000
Total Equity and Debt	313 724 000	313 677 000	313 438 000	313 396 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,62 %	14,91 %	16,5 %	19,97 %
Debt-to-Equity Ratio	4,52	4,98	6,02	7,41
Operating Profit Margin	72,94 %	80,15 %	79,92 %	82,78 %
Current Ratio	19,98	22,31	16,79	15,77
Quick Ratio	19,98	22,31	16,79	15,77
Equity Ratio	0,18	0,17	0,14	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %