SOLPLASSEN BURETTSLAG

6103 VOLDA

Finances

Share Ownership

Return on Equity

14,53 %

Current Ratio

Debt-to-Equity Ratio

1,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	378 000	324 000	324 000	324 000
Net Income	95 000	60 000	69 000	80 000
Total Assets	1 519 000	1 527 000	1 567 000	1 622 000
Total Equity	654 000	559 000	499 000	430 000

Income (NOK)	2022	2021	2020	2019
Revenue	378 000	324 000	324 000	324 000
Expenditure	255 000	239 000	223 000	204 000
Operating Profit	123 000	85 000	101 000	120 000
Financial Income	0	0	0	0
Financial Costs	28 000	25 000	32 000	41 000
Financial Balance	−28 000	−25 000	−32 000	−41 000
Earnings Before Tax	95 000	60 000	69 000	80 000
Tax	0	0	0	0
Net Income	95 000	60 000	69 000	80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 500 000	1 500 000	1 500 000	1 500 000
Total Current Assets	19 000	26 000	67 000	121 000
Total Assets	1 519 000	1 527 000	1 567 000	1 622 000
Total Retained Equity	653 000	558 000	498 000	429 000
Total Equity	654 000	559 000	499 000	430 000
Total Long-Term Debt	864 000	967 000	1 068 000	1 164 000
Total Current Debt	1 000	1 000	0	28 000
Total Equity and Debt	1 519 000	1 527 000	1 567 000	1 622 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	378 000	324 000	324 000	324 000
Other Income	0	0	0	0
Revenue	378 000	324 000	324 000	324 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 000	9 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	255 000	239 000	223 000	204 000
Operating Profit	123 000	85 000	101 000	120 000
Financial Income	0	0	0	0
Financial Costs	28 000	25 000	32 000	41 000
Financial Balance	−28 000	−25 000	−32 000	−41 000
Dividends	0	0	0	0
Net Income	95 000	60 000	69 000	80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 500 000	1 500 000	1 500 000	1 500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 500 000	1 500 000	1 500 000	1 500 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 500 000	1 500 000	1 500 000	1 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	26 000	46 000	121 000
Total Current Assets	19 000	26 000	67 000	121 000
Total Assets	1 519 000	1 527 000	1 567 000	1 622 000
Total Equity	654 000	559 000	499 000	430 000
Short-Term Group Debt	0	0	0	28 000
Total Long-Term Debt	864 000	967 000	1 068 000	1 164 000
Creditors	0	0	0	0
Unpaid Taxes	1 000	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 000	1 000	0	28 000
Total Equity and Debt	1 519 000	1 527 000	1 567 000	1 622 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,53 %	10,73 %	13,83 %	18,6 %
Debt-to-Equity Ratio	1,32	1,73	2,14	2,71
Operating Profit Margin	32,54 %	26,23 %	31,17 %	37,04 %
Current Ratio	19	26	-	4,32
Quick Ratio	19	26	-	4,32
Equity Ratio	0,43	0,37	0,32	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %