SOLBERGTUNET BORETTSLAG

3717 SKIEN

Finances

Share Ownership

Return on Equity

3,55 %

Current Ratio

9,63

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 473 000	3 324 000	3 165 000	3 136 000
Net Income	820 000	1 503 000	540 000	1 187 000
Total Assets	33 976 000	33 484 000	32 476 000	33 144 000
Total Equity	23 085 000	22 297 000	20 802 000	20 279 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 473 000	3 324 000	3 165 000	3 136 000
Expenditure	2 683 000	1 736 000	1 794 000	1 843 000
Operating Profit	790 000	1 508 000	559 000	1 205 000
Financial Income	31 000	2 000	9 000	29 000
Financial Costs	0	6 000	28 000	48 000
Financial Balance	31 000	−4 000	−19 000	−19 000
Earnings Before Tax	820 000	1 584 000	1 353 000	1 274 000
Tax	0	0	0	0
Net Income	820 000	1 503 000	540 000	1 187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 483 000	31 480 000	31 480 000	31 847 000
Total Current Assets	2 493 000	2 004 000	996 000	1 298 000
Total Assets	33 976 000	33 484 000	32 476 000	33 144 000
Total Retained Equity	23 085 000	22 297 000	20 802 000	20 279 000
Total Equity	23 085 000	22 297 000	20 802 000	20 279 000
Total Long-Term Debt	10 632 000	10 632 000	11 365 000	12 595 000
Total Current Debt	259 000	555 000	310 000	270 000
Total Equity and Debt	33 976 000	33 484 000	32 476 000	33 144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 473 000	3 324 000	3 165 000	3 136 000
Revenue	3 473 000	3 324 000	3 165 000	3 136 000
Cost of Goods Sold	0	0	0	0
Salary Costs	100 000	102 000	94 000	102 000
Depreciation	0	0	0	16 000
Impairment	0	0	0	0
Expenditure	2 683 000	1 736 000	1 794 000	1 843 000
Operating Profit	790 000	1 508 000	559 000	1 205 000
Financial Income	31 000	2 000	9 000	29 000
Financial Costs	0	6 000	28 000	48 000
Financial Balance	31 000	−4 000	−19 000	−19 000
Dividends	0	0	0	0
Net Income	820 000	1 503 000	540 000	1 187 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 231 000	31 231 000	31 231 000	31 231 000
Machinery and Plant Facilities	65 000	65 000	65 000	65 000
Fixtures	0	0	0	0
Total Tangible Assets	31 296 000	31 296 000	31 296 000	31 296 000
Total Fiancial Fixed Assets	187 000	185 000	184 000	551 000
Total Fixed Assets	31 483 000	31 480 000	31 480 000	31 847 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 241 000	1 548 000	676 000	969 000
Total Current Assets	2 493 000	2 004 000	996 000	1 298 000
Total Assets	33 976 000	33 484 000	32 476 000	33 144 000
Total Equity	23 085 000	22 297 000	20 802 000	20 279 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 632 000	10 632 000	11 365 000	12 595 000
Creditors	145 000	475 000	239 000	212 000
Unpaid Taxes	3 000	2 000	0	0
Dividends	0	0	0	0
Other Current Debt	111 000	78 000	70 000	58 000
Total Current Debt	259 000	555 000	310 000	270 000
Total Equity and Debt	33 976 000	33 484 000	32 476 000	33 144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,55 %	6,74 %	2,6 %	5,85 %
Debt-to-Equity Ratio	0,46	0,48	0,55	0,62
Operating Profit Margin	22,75 %	45,37 %	17,66 %	38,42 %
Current Ratio	9,63	3,61	3,21	4,81
Quick Ratio	9,63	3,61	3,21	4,81
Equity Ratio	0,68	0,67	0,64	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %