SOLBERG EIENDOM AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

12,61 %

Current Ratio

1,2

Debt-to-Equity Ratio

0,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 411 000	2 362 000	2 318 000	2 275 000
Net Income	1 069 000	1 341 000	1 278 000	1 099 000
Total Assets	13 456 000	13 619 000	14 551 000	14 302 000
Total Equity	8 475 000	8 406 000	9 865 000	9 388 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 411 000	2 362 000	2 318 000	2 275 000
Expenditure	903 000	518 000	549 000	671 000
Operating Profit	1 508 000	1 844 000	1 769 000	1 603 000
Financial Income	0	0	0	1 000
Financial Costs	138 000	125 000	131 000	196 000
Financial Balance	−138 000	−125 000	−131 000	−195 000
Earnings Before Tax	1 371 000	1 719 000	1 638 000	1 409 000
Tax	302 000	378 000	360 000	310 000
Net Income	1 069 000	1 341 000	1 278 000	1 099 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 840 000	12 194 000	12 509 000	12 857 000
Total Current Assets	1 615 000	1 426 000	2 043 000	1 444 000
Total Assets	13 456 000	13 619 000	14 551 000	14 302 000
Total Retained Equity	7 465 000	7 396 000	8 856 000	8 378 000
Total Equity	8 475 000	8 406 000	9 865 000	9 388 000
Total Long-Term Debt	3 633 000	3 926 000	4 212 000	4 492 000
Total Current Debt	1 347 000	1 287 000	474 000	422 000
Total Equity and Debt	13 456 000	13 619 000	14 551 000	14 302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 411 000	2 362 000	2 318 000	2 275 000
Revenue	2 411 000	2 362 000	2 318 000	2 275 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	353 000	350 000	349 000	350 000
Impairment	0	0	0	0
Expenditure	903 000	518 000	549 000	671 000
Operating Profit	1 508 000	1 844 000	1 769 000	1 603 000
Financial Income	0	0	0	1 000
Financial Costs	138 000	125 000	131 000	196 000
Financial Balance	−138 000	−125 000	−131 000	−195 000
Dividends	1 000 000	800 000	0	0
Net Income	1 069 000	1 341 000	1 278 000	1 099 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 817 000	12 163 000	12 509 000	12 855 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	31 000	0	3 000
Total Tangible Assets	11 840 000	12 194 000	12 509 000	12 857 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 840 000	12 194 000	12 509 000	12 857 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 576 000	1 399 000	2 017 000	1 418 000
Total Current Assets	1 615 000	1 426 000	2 043 000	1 444 000
Total Assets	13 456 000	13 619 000	14 551 000	14 302 000
Total Equity	8 475 000	8 406 000	9 865 000	9 388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 633 000	3 926 000	4 212 000	4 492 000
Creditors	24 000	24 000	35 000	42 000
Unpaid Taxes	22 000	94 000	94 000	90 000
Dividends	1 000 000	800 000	0	0
Other Current Debt	10 000	8 000	9 000	9 000
Total Current Debt	1 347 000	1 287 000	474 000	422 000
Total Equity and Debt	13 456 000	13 619 000	14 551 000	14 302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,61 %	15,95 %	12,95 %	11,71 %
Debt-to-Equity Ratio	0,43	0,47	0,43	0,48
Operating Profit Margin	62,55 %	78,07 %	76,32 %	70,46 %
Current Ratio	1,2	1,11	4,31	3,42
Quick Ratio	1,2	1,11	4,31	3,42
Equity Ratio	0,63	0,62	0,68	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %