SOLSVINGEN BORETTSLAG

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

−5,32 %

Current Ratio

14,87

Debt-to-Equity Ratio

−2,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 434 000	1 429 000	1 429 000	1 429 000
Net Income	220 000	204 000	258 000	237 000
Total Assets	6 269 000	6 304 000	6 293 000	6 306 000
Total Equity	−4 136 000	−4 356 000	−4 560 000	−4 818 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 434 000	1 429 000	1 429 000	1 429 000
Expenditure	1 140 000	1 171 000	1 054 000	1 070 000
Operating Profit	293 000	258 000	375 000	359 000
Financial Income	34 000	20 000	35 000	41 000
Financial Costs	107 000	74 000	152 000	163 000
Financial Balance	−73 000	−54 000	−117 000	−122 000
Earnings Before Tax	220 000	204 000	258 000	237 000
Tax	0	0	0	0
Net Income	220 000	204 000	258 000	237 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 444 000	3 444 000	3 444 000	3 444 000
Total Current Assets	2 825 000	2 860 000	2 849 000	2 862 000
Total Assets	6 269 000	6 304 000	6 293 000	6 306 000
Total Retained Equity	−4 138 000	−4 358 000	−4 562 000	−4 821 000
Total Equity	−4 136 000	−4 356 000	−4 560 000	−4 818 000
Total Long-Term Debt	10 215 000	10 485 000	10 642 000	10 929 000
Total Current Debt	190 000	175 000	211 000	195 000
Total Equity and Debt	6 269 000	6 304 000	6 293 000	6 306 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 434 000	1 429 000	1 429 000	1 429 000
Revenue	1 434 000	1 429 000	1 429 000	1 429 000
Cost of Goods Sold	0	0	0	0
Salary Costs	101 000	67 000	49 000	48 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 140 000	1 171 000	1 054 000	1 070 000
Operating Profit	293 000	258 000	375 000	359 000
Financial Income	34 000	20 000	35 000	41 000
Financial Costs	107 000	74 000	152 000	163 000
Financial Balance	−73 000	−54 000	−117 000	−122 000
Dividends	0	0	0	0
Net Income	220 000	204 000	258 000	237 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 440 000	3 440 000	3 440 000	3 440 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 440 000	3 440 000	3 440 000	3 440 000
Total Fiancial Fixed Assets	4 000	4 000	4 000	4 000
Total Fixed Assets	3 444 000	3 444 000	3 444 000	3 444 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 684 000	2 727 000	2 696 000	2 738 000
Total Current Assets	2 825 000	2 860 000	2 849 000	2 862 000
Total Assets	6 269 000	6 304 000	6 293 000	6 306 000
Total Equity	−4 136 000	−4 356 000	−4 560 000	−4 818 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 215 000	10 485 000	10 642 000	10 929 000
Creditors	144 000	132 000	172 000	128 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	45 000	43 000	39 000	67 000
Total Current Debt	190 000	175 000	211 000	195 000
Total Equity and Debt	6 269 000	6 304 000	6 293 000	6 306 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,32 %	−4,68 %	−5,66 %	−4,92 %
Debt-to-Equity Ratio	−2,47	−2,41	−2,33	−2,27
Operating Profit Margin	20,43 %	18,05 %	26,24 %	25,12 %
Current Ratio	14,87	16,34	13,5	14,68
Quick Ratio	14,87	16,34	13,5	14,68
Equity Ratio	−0,66	−0,69	−0,72	−0,76
Gross Profit Margin	100 %	100 %	100 %	100 %