SOLID INDUSTRIBYGG AS

5244 FANA

Finances

Share Ownership

Return on Equity

45,51 %

Current Ratio

4,26

Debt-to-Equity Ratio

7,67

Key figures (NOK)	2022	2021	2020
Revenue	1 300 000	1 445 000	0
Net Income	537 000	717 000	−99 000
Total Assets	10 355 000	10 625 000	10 426 000
Total Equity	1 180 000	643 000	−74 000

Income (NOK)	2022	2021	2020
Revenue	1 300 000	1 445 000	0
Expenditure	219 000	225 000	100 000
Operating Profit	1 081 000	1 220 000	−100 000
Financial Income	0	0	1 000
Financial Costs	392 000	329 000	0
Financial Balance	−392 000	−329 000	1 000
Earnings Before Tax	689 000	892 000	−99 000
Tax	152 000	174 000	0
Net Income	537 000	717 000	−99 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	9 841 000	10 046 000	10 251 000
Total Current Assets	515 000	580 000	175 000
Total Assets	10 355 000	10 625 000	10 426 000
Total Retained Equity	1 156 000	619 000	−99 000
Total Equity	1 180 000	643 000	−74 000
Total Long-Term Debt	9 054 000	9 824 000	10 500 000
Total Current Debt	121 000	159 000	0
Total Equity and Debt	10 355 000	10 625 000	10 426 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	1 300 000	1 445 000	0
Revenue	1 300 000	1 445 000	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	205 000	205 000	0
Impairment	0	0	0
Expenditure	219 000	225 000	100 000
Operating Profit	1 081 000	1 220 000	−100 000
Financial Income	0	0	1 000
Financial Costs	392 000	329 000	0
Financial Balance	−392 000	−329 000	1 000
Dividends	0	0	0
Net Income	537 000	717 000	−99 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	9 841 000	10 046 000	10 251 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	9 841 000	10 046 000	10 251 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	9 841 000	10 046 000	10 251 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	515 000	472 000	40 000
Total Current Assets	515 000	580 000	175 000
Total Assets	10 355 000	10 625 000	10 426 000
Total Equity	1 180 000	643 000	−74 000
Short-Term Group Debt	8 000	8 000	0
Total Long-Term Debt	9 054 000	9 824 000	10 500 000
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	108 000	0
Total Current Debt	121 000	159 000	0
Total Equity and Debt	10 355 000	10 625 000	10 426 000

Financial indicators	2022	2021	2020
Return on Equity	45,51 %	111,51 %	133,78 %
Debt-to-Equity Ratio	7,67	15,28	−141,89
Operating Profit Margin	83,15 %	84,43 %	-
Current Ratio	4,26	3,65	-
Quick Ratio	4,26	3,65	-
Equity Ratio	0,11	0,06	−0,01
Gross Profit Margin	100 %	100 %	-