SOLID EIENDOM AS

5244 FANA

Finances

Return on Equity

1,84 %

Current Ratio

13,95

Debt-to-Equity Ratio

0,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 144 000	6 192 000	252 516 000	3 504 000
Net Income	432 000	3 066 000	9 471 000	1 127 000
Total Assets	33 593 000	41 076 000	110 212 000	40 874 000
Total Equity	23 528 000	23 757 000	38 870 000	35 400 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 144 000	6 192 000	252 516 000	3 504 000
Expenditure	2 366 000	2 170 000	238 951 000	2 407 000
Operating Profit	778 000	4 022 000	13 565 000	1 097 000
Financial Income	468 000	257 000	225 000	351 000
Financial Costs	633 000	373 000	1 567 000	0
Financial Balance	−165 000	−116 000	−1 342 000	351 000
Earnings Before Tax	613 000	3 906 000	12 223 000	1 447 000
Tax	182 000	840 000	2 752 000	320 000
Net Income	432 000	3 066 000	9 471 000	1 127 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 078 000	26 678 000	34 650 000	26 166 000
Total Current Assets	9 515 000	14 398 000	75 562 000	14 708 000
Total Assets	33 593 000	41 076 000	110 212 000	40 874 000
Total Retained Equity	20 492 000	20 722 000	35 023 000	31 553 000
Total Equity	23 528 000	23 757 000	38 870 000	35 400 000
Total Long-Term Debt	9 383 000	11 102 000	10 500 000	529 000
Total Current Debt	682 000	6 217 000	60 842 000	4 945 000
Total Equity and Debt	33 593 000	41 076 000	110 212 000	40 874 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	249 276 000	0
Other Income	3 144 000	6 192 000	3 240 000	3 504 000
Revenue	3 144 000	6 192 000	252 516 000	3 504 000
Cost of Goods Sold	0	0	23 947 000	0
Salary Costs	470 000	473 000	153 128 000	483 000
Depreciation	763 000	1 123 000	2 749 000	788 000
Impairment	0	0	0	0
Expenditure	2 366 000	2 170 000	238 951 000	2 407 000
Operating Profit	778 000	4 022 000	13 565 000	1 097 000
Financial Income	468 000	257 000	225 000	351 000
Financial Costs	633 000	373 000	1 567 000	0
Financial Balance	−165 000	−116 000	−1 342 000	351 000
Dividends	0	0	0	2 000 000
Net Income	432 000	3 066 000	9 471 000	1 127 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	327 000	715 000	0
Total Intangible Assets	0	327 000	729 000	0
Real Eastate	12 456 000	26 351 000	29 951 000	17 411 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	3 964 000	0
Total Tangible Assets	12 456 000	26 351 000	33 916 000	17 411 000
Total Fiancial Fixed Assets	11 621 000	0	5 000	8 755 000
Total Fixed Assets	24 078 000	26 678 000	34 650 000	26 166 000
Stock	0	0	27 000	0
Total Investments	7 630 000	7 765 000	7 508 000	6 307 000
Cash, Bank	1 565 000	6 203 000	8 430 000	6 407 000
Total Current Assets	9 515 000	14 398 000	75 562 000	14 708 000
Total Assets	33 593 000	41 076 000	110 212 000	40 874 000
Total Equity	23 528 000	23 757 000	38 870 000	35 400 000
Short-Term Group Debt	0	0	0	1 700 000
Total Long-Term Debt	9 383 000	11 102 000	10 500 000	529 000
Creditors	10 000	235 000	9 413 000	1 061 000
Unpaid Taxes	140 000	85 000	20 532 000	32 000
Dividends	0	0	0	2 000 000
Other Current Debt	229 000	5 346 000	21 739 000	149 000
Total Current Debt	682 000	6 217 000	60 842 000	4 945 000
Total Equity and Debt	33 593 000	41 076 000	110 212 000	40 874 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,84 %	12,91 %	24,37 %	3,18 %
Debt-to-Equity Ratio	0,4	0,47	0,27	0,01
Operating Profit Margin	24,75 %	64,95 %	5,37 %	31,31 %
Current Ratio	13,95	2,32	1,24	2,97
Quick Ratio	13,95	2,32	1,24	2,97
Equity Ratio	0,7	0,58	0,35	0,87
Gross Profit Margin	100 %	100 %	90,52 %	100 %