SOLON PROSJEKT B AS

0250 OSLO

Finances

Share Ownership

Return on Equity

−35,8 %

Current Ratio

1,04

Debt-to-Equity Ratio

5,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−29 000	−9 288 000	−259 000	−151 000
Total Assets	12 985 000	12 481 000	11 360 000	10 644 000
Total Equity	81 000	110 000	−335 000	−75 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	56 000	11 551 000	0	9 000
Operating Profit	−56 000	−11 551 000	0	−9 000
Financial Income	499 000	0	1 000	0
Financial Costs	480 000	356 000	333 000	185 000
Financial Balance	19 000	−356 000	−332 000	−185 000
Earnings Before Tax	−38 000	−11 907 000	−333 000	−194 000
Tax	−8 000	−2 620 000	−73 000	−43 000
Net Income	−29 000	−9 288 000	−259 000	−151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	0	125 000	52 000
Total Current Assets	12 977 000	12 481 000	11 234 000	10 591 000
Total Assets	12 985 000	12 481 000	11 360 000	10 644 000
Total Retained Equity	−19 000	−9 723 000	−435 000	−175 000
Total Equity	81 000	110 000	−335 000	−75 000
Total Long-Term Debt	412 000	12 371 000	11 695 000	10 710 000
Total Current Debt	12 492 000	0	0	9 000
Total Equity and Debt	12 985 000	12 481 000	11 360 000	10 644 000

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	56 000	11 551 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	56 000	11 551 000	0	9 000
Operating Profit	−56 000	−11 551 000	0	−9 000
Financial Income	499 000	0	1 000	0
Financial Costs	480 000	356 000	333 000	185 000
Financial Balance	19 000	−356 000	−332 000	−185 000
Dividends	0	0	0	0
Net Income	−29 000	−9 288 000	−259 000	−151 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	0	125 000	52 000
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	0	0
Total Fixed Assets	8 000	0	125 000	52 000
Stock	0	0	11 235 000	10 567 000
Total Investments	0	0	0	0
Cash, Bank	0	4 000	−1 000	24 000
Total Current Assets	12 977 000	12 481 000	11 234 000	10 591 000
Total Assets	12 985 000	12 481 000	11 360 000	10 644 000
Total Equity	81 000	110 000	−335 000	−75 000
Short-Term Group Debt	12 436 000	0	0	0
Total Long-Term Debt	412 000	12 371 000	11 695 000	10 710 000
Creditors	56 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	9 000
Total Current Debt	12 492 000	0	0	9 000
Total Equity and Debt	12 985 000	12 481 000	11 360 000	10 644 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−35,8 %	−8 443,64 %	77,31 %	201,33 %
Debt-to-Equity Ratio	5,09	112,46	−34,91	−142,8
Operating Profit Margin	-	-	-	-
Current Ratio	1,04	-	-	1 176,78
Quick Ratio	1,04	-	−1	−1
Equity Ratio	0,01	0,01	−0,03	−0,01
Gross Profit Margin	-	-	-	-